|
MUNSON VOLUNTEER FIRE AND
RESCUE DIST. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ACCOUNT |
DESCRIPTION |
FY2007 |
|
|
|
|
|
| REQUEST |
|
|
|
|
|
| 534001 |
CONTRACT SERVICES |
|
|
|
|
|
|
| EXPLANATION OF REQUEST:
SUBTOTALS: |
|
|
|
|
|
|
|
| |
Grounds Maintenance |
|
|
|
|
|
|
| |
Garbage Services |
1,700.00 |
|
|
|
|
|
| |
Other leases |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Totals: |
1,700.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| 540001 |
TRAVEL & PER DIEM |
|
|
|
|
|
|
| EXPLANATION OF REQUEST:
SUBTOTALS: |
|
1,700.00 |
|
|
|
|
|
| |
TRAVEL EXPENSE FFI
and other specialty trainings |
500.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Totals: |
500.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| 541001 |
COMMUNICATION |
|
|
|
|
|
|
| EXPLANATION OF REQUEST:
SUBTOTALS: |
|
2,200.00 |
|
|
|
|
|
| |
Cell Phones |
2,600.00 |
|
|
|
|
|
| |
Pagers-Tone |
|
|
|
|
|
|
| |
Pagers-Alpha-numeric 6 |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Totals: |
2,600.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| 541002 |
POSTAGE |
|
|
|
|
|
|
| EXPLANATION OF REQUEST:
SUBTOTALS: |
|
4,800.00 |
|
|
|
|
|
| |
STAMPS/PARCELS |
100.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Totals: |
100.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| 545001 |
INSURANCE & BONDS |
|
|
|
|
|
|
| EXPLANATION OF REQUEST:
SUBTOTALS: |
|
4,900.00 |
|
|
|
|
|
| |
Liability |
1,500.00 |
|
|
|
|
|
| |
Vehicle |
7,600.00 |
|
|
|
|
|
| |
Building (General) |
1,300.00 |
|
|
|
|
|
| |
Workers Compensation |
3,000.00 |
|
|
|
|
|
| |
Medical Liability |
1,100.00 |
|
|
|
|
|
| |
POSSIBLE 5%
INCREASE |
725.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Totals: |
15,225.00 |
|
|
|
|
|
| 546001 |
REPAIR & MAINTENANCE |
|
|
|
|
|
|
| EXPLANATION OF REQUEST:
SUBTOTALS: |
|
20,125.00 |
|
|
|
|
|
| |
Vehicles |
10,000.00 |
|
|
|
|
|
| |
Facilities(Finishing Station 1 equipment bay and office
area) |
13,000.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Totals: |
23,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ACCOUNT |
DESCRIPTION |
FY2007 |
|
|
|
|
|
| REQUEST |
|
|
|
|
|
| 549001 |
OTHER CURRENT CHARGES |
|
|
|
|
|
|
| EXPLANATION OF REQUEST:
SUBTOTALS: |
|
43,125.00 |
|
|
|
|
|
| |
Corporate Papers |
70.00 |
|
|
|
|
|
| |
Other Documents |
|
|
|
|
|
|
| |
Totals: |
70.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| 551001 |
OFFICE SUPPLIES |
|
|
|
|
|
|
| EXPLANATION OF REQUEST:
SUBTOTALS: |
|
43,195.00 |
|
|
|
|
|
| |
Tables, Chairs, Meeting area, Misc. office supplies |
3,500.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Totals: |
3,500.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| 554001 |
BOOKS/PUBS/SUBSCRIPTIONS |
|
|
|
|
|
|
| EXPLANATION OF REQUEST:
SUBTOTALS: |
|
43,195.00 |
|
|
|
|
|
| |
Fire house magazine/Fire
Engineer magazine |
0.00 |
|
|
|
|
|
| |
|
0.00 |
|
|
|
|
|
| |
Totals: |
0.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| 554002 |
DUES & MEMBERSHIPS |
|
|
|
|
|
|
| EXPLANATION OF REQUEST:
SUBTOTALS: |
|
43,195.00 |
|
|
|
|
|
| |
Santa Rosa County FireFighters Association |
100.00 |
|
|
|
|
|
| |
Florida Fire Chiefs Association |
0.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Totals: |
100.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| 564001 |
CAPITAL IMPROVEMENT > 1,000.00 |
|
|
|
|
|
|
| EXPLANATION OF REQUEST:
SUBTOTALS: |
|
43,295.00 |
|
|
|
|
|
| |
brush truck skid load |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Totals: |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| 552001M |
MEDICAL SUPPLIES |
|
|
|
|
|
|
| EXPLANATION OF REQUEST:
SUBTOTALS: |
|
43,295.00 |
|
|
|
|
|
| |
FIRST RESPONDER SUPPLIES |
800.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Totals: |
800.00 |
|
` |
|
|
|
| |
|
|
|
|
|
|
|
| 5540012 |
TRAINING AND EDUCATION |
|
|
|
|
|
|
| EXPLANATION OF REQUEST:
SUBTOTALS: |
|
44,095.00 |
|
|
|
|
|
| |
TRAINING AIDS AND SUPPLIES |
1,800.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Totals: |
1,800.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| ACCOUNT |
DESCRIPTION |
FY2007 |
|
|
|
|
|
| REQUEST |
|
|
|
|
|
| 5520011 |
FUEL/LUBE/OIL |
|
|
|
|
|
|
| EXPLANATION OF REQUEST:
SUBTOTALS: |
|
45,895.00 |
|
|
|
|
|
| |
FUEL |
10,000.00 |
|
|
|
|
|
| |
LUBE OIL |
1,600.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Totals: |
11,600.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| 552001 |
OPERATING SUPPLIES |
|
|
|
|
|
|
| EXPLANATION OF REQUEST:
SUBTOTALS: |
|
57,495.00 |
|
|
|
|
|
| |
2- MSA SCBA |
|
|
|
|
|
|
| |
5 SETS COMLETE BUNKER GEAR |
|
|
|
|
|
|
| |
15-EXTRICATION SUITS |
|
|
|
|
|
|
| |
15-WILDLAND
GEAR SETS COMPLETE
|
|
|
|
|
|
|
| |
TOTALS |
|
|
|
|
|
|
| 543001 |
UTILITIES |
|
|
|
|
|
|
| EXPLANATION OF REQUEST:
SUBTOTALS: |
|
57,495.00 |
|
|
|
|
|
| |
Electric |
4,200.00 |
|
|
|
|
|
| |
Gas LP TANKS |
1,200.00 |
|
|
|
|
|
| |
Water |
300.00 |
|
|
|
|
|
| |
Wire line Services |
2,000.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Totals: |
7,700.00 |
|
|
|
|
|
| |
Subtotals: |
65,195.00 |
|
|
|
|
|
| 571001F |
LOAN PAYMENT / FACILITIES |
|
|
|
|
|
|
| Station
# |
Balance Payment Payment Group |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Totals: |
0.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| 571001A |
LOAN PAYMENT / APPARATUS |
|
|
|
|
|
|
| Apparatus
# |
Balance Payment Payment Group |
|
|
|
|
|
|
| NewENG1901 |
170,995 23,100.84 Yearly |
23,100.84 |
|
|
|
|
|
| SQ1901 |
8,000 1132.29 Monthly |
13,594.00 |
|
|
|
|
|
| brshtrk |
40,000 825.00 Monthly |
9,900.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Totals: |
46,594.84 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| 571001O |
PAYMENT / OTHER |
|
|
|
|
|
|
| |
Balance Payment Payment Group |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Totals: |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ACCOUNT |
DESCRIPTION |
FY2007 |
|
|
|
|
|
| REQUEST |
|
|
|
|
|
| 51001 |
SALARIES |
|
|
|
|
|
|
| Position |
Salary FICA Insurance Retirement |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| Subtotals: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Totals: |
0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
STIPEND |
|
|
|
|
|
|
| |
Monthly Amount |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Totals: |
0.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
TOTAL |
111,789.00 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| Chairman,
Board of Directors |
Date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| VFD Fire Chief |
|
Date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Volunteer fire
department budget is approved by the Board of County Commissioners at the
final |
|
|
|
|
|
|
| budget hearing
of fiscal year. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|