HomeMy WebLinkAbout2005-05-04
St. Joseph
Volunteer Fire Department
ST. JOSEPH, MINNESOTA 56374
IDUCATlONAL CINnl Of CINTlAL MINNISOTA
Fire Advisory Board Meeting
St. Joseph Fire Station
Wednesday, May 4,2005 at 6:00 PM
1. Call Meeting to order
2. Approve February minutes
3. Financial Report
4. Old Business
A. F.E.M.A.Grant Update
B. Personnel carrier
C. DAMA boxes on township businesses
D. Other?
5. New Business
A. Hiring new members
B. 800 MZ Radio
C. N.I.M.S. Training
D. Disorientation night
E. Other
6. Adjournment
Thank you
Randy Torborg, Fire Chief
DRAFT
February 2, 2005
Page 1 of 3
Pursuant to due call and notice thereof, the Fire Board for the City of S1. Joseph and Townships of S1.
Joseph and S1. Wendel met in regular session on Wednesday, February 2,2005 at 6:00 PM in the St.
Joseph Community Fire Hall.
Members Present: Fire Chief Randy Torborg, C~SL!9~~<_I3..~J2.[El~~Dtg!l't~LI3.!~_~3rd Carlbom, St.
Joseph Township Representative Joe Bechtold, ~~n!';hip Representative~. City
Administrator Judy Weyrens. -.----.---'-~-
Others Present: Assistant Fire Chief Terry Loso
Minutes: Bechtold made a motion to approve the minutes of the November 3,2004 Fire Board
meeting correcting the date in the opening paragraph. The motion was seconded by Torborg and
passed unanimously.
Financial Report: Weyrens presented the Fire Board with the 4th Quarter Financial Report. Weyrens
stated that the financial report does not contain interest for the last four months or the required audit
entries for accounts payable and receivable. In addition, the FEMA funds have been received by the City
but not recorded. A final financial position will be reported at the next Fire Board meeting. Torborg
questioned that invoice to Metro Plumbing and Heating and if that expenditure belongs in the Fire Fund.
Weyrens stated that she will check with the Finance Officer and remove the charge. Bechtold made a
motion to accept the 4th Quarter Financial Report as presented; seconded by Carlbom and passed
unanimously.
OLD BUSINESS
FEMA Grant: Torborg reported that the Fire Department was has received FEMA funding for the
purchase of pagers, turnout gear and an extraction tool. The funds were received in 2004 and the
equipment was ordered as well. The firefighers will be submitting the 10% match requirement to the City.
Personnel Carrier: FEMA has announced the grant program for 2005 and Torborg requested
authorization to submit a grant application for the purchase of a Personnel Carrier. The deadline for
application is March 2, 2005. If approved the Fire Department will submit an application to purchase a
crew cab truck. The Fire Board agreed that the grant submittal should include the needed equipment.
Torborg made a motion authorizing the Fire Department to submit a grant application to FEMA for
funding assi~tance to purchase a Personnel Carrier. The motion was seconded by Carlbom and (
passed unanimously. ~ ~ .l\.o.Llc,,""'"' ..i...u,'I.^- ds .w~'(t CH ...u we
t' l) '-'l".... 'Zoof""
DAM A Boxes: Joe Bechtold reported that the Township does require DAMA bBxes for Commercial and
Industrial construction and the Building Official was unware that it was her responsibility to assure they
were purchased and installed.
NEW BUSINESS
State Fire Conference: Torborg reported that two firefighters will be attending the annual State Fire
Convention as in the past.
Residencv Requirement: Torborg reported that Aaron Scholz is moving just outside the fire district and is
requesting to remain on the Fire Department. The current policy requires that Fire Fighters reside within
the Fire District. The membership committee has not made a recommendation on this request, but can
do so at the request of the Fire Board. Torborg stated that he does have concern about setting
precedence. The Fire Department will have two more veterans retire (Dave Theisen, John Meyer) in
2005. Scholz is a new firefighter but has five years of experience and is available during the daytime
hours. The Fire Board requested this matter be discussed among the membership and a
recommendation should be forwarded to the Fire Board.
Waite Park Annexation Update: Torborg questioned if the Schleper farm has been annexed to the City of
Waite Park. The boundaries for firefighting are becoming more and more difficult and emergency
DRAFT
February 2, 2005
Page 2 of 3
services are having a difficult time determining the responding agency. Weyrens stated that the
annexation has not occurred and is in a mediation process. Torborg stated that Emergency Services is
paging both Waite Park and St. Joseph for structure fires as a precaution. Eventually Waite Park and St.
Joseph will have to discuss annexation plans and boundary adjustments.
Retire/Hire 2005: Torborg reported that Dave Theisen and John Meyer will be retiring in 2005 and Leon
Birr and Aaron Scholz will Qe moving out of the fire district. The Fire Department will post the openings
seeking applications through April.
Officers Waaes: Torborg presented the Fire Board with a summary of the area cities pay scale (see
attached table) and requested the Fire Board consider increasing the wages for the Assistant Fire Chief
and the hourly drill rate. The Fire Board agreed that St. Joseph was the lowest paid department and the
pay scale should be adjusted. Bechtold stated that he supports adjusting the pay scale and
recommended using an average of the area Cities. He further stated that if the pay scale is adjusted it
should be adjusted to a market rate. Bechtold made a motion to recommend the City Council and
Township Board adjust the Fire pay scale by establishing the following salaries effective
December 1, 2004.
Fire Chief
Assitant Fire Chief
Hourly Drill Rate
$ 2,500 Iyear
$ 1,500/year
$ 10.00/hour
The motion was seconded by Carlbom and passed unanimously.
Adiourn: Bechtold made a motion to adjourn at 7:20 PM; seconded by Carlbom and passed
unanimously.
Judy Weyrens
Adm in istrator
Joint Operating Fire Report
1 st Quarter
January 1 through March 31,2005
January 1, 2005
Monthly Revenue
St. Joseph Township
St. Wendel Township
City of St. Joseph
Grants
Fire Hall Rent
Interest
Fire Fighting Reimb
15,921.10
8,225.61
19,781.91
5,679.31
1,275.00
366.53
20.00
Monthly Expenditure
1 st Quarter
76,872.85
Fire Fund Summary
Beginning Operating Balance
Less:
Equipment Reserve
Building Fund
Maintenance Fund
800 Mhz Radio
Debt Service Relief
Operating Funds Balance
453,434.14
51,269.46
(76,872.85)
427,830.75
(75,000.00)
(50,400.00)
(5,633.29)
(25,000.00)
(150,000.00)
121,797.46
CITY OF S1 JOSEPH
Fire Depart 1st Quarter Revenue
Current Period: March 2005
SOURCE MTD MTD
SOURCE Oeser Budget Rev 1 CurYr 2 CurYr
FUND 105 Fire Fund
33400 State Grants and ai $35,000.00 $0.00 $143.63
34202 Special Fire Servic $165,090.00 $35,703.01 $8,225.61
34203 Fire Fighting Reim $500.00 $0.00 $20.00
34781 Fire Hall Rental $2,000.00 $725.00 $150.00
36210 Interest Eamings $10,000.00 $366.53 $0.00
36230 Contributions from $0.00 $500.00 $5,035.68
~6260 Surplus Property $0.00 $0.00 $0.00
36300 Reimbursement $0.00 $0.00 $0.00
FUNQ105 Fire Fund $212,590.00 $37,294.54 $13,574.92
$212,590.00 $37,294.54 $13,574.92
05/01/05 1 :14 PM
Page 1
MTD
3 CurYr Balance
$0.00 $34,856.37
$0.00 $121,161.38
$0.00 $480.00
$400.00 $725.00
$0.00 $9,633.47
$0.00 -$5,535.68
$0.00 $0.00
$0.00 $0.00
$400.00 $161,320.54
$400.00 $161,320.54
Refer Search Name
Olr 1
Period 1
SOURCE
OVOID
SOURCE
SOURCE 34202 Special Fire Service
OVOID
183 TOWNSHIP OF ST. JOSEPH
SOURCE 34202 Special Fire Service
SOURCE 34781 Fire Hall Rental
172 KREMER, HENRY
171 KREMER HENRY
175 SCHMIDT JENNIFER & JASON
19 TWIT, KEN
18 WEISBRICH, DENNIS-CUST
186 LAHR, ANDY & TERESE
18 WEISBRICH, DENNIS-CUST
173 MUSKE, CHARLES
174 FLYNN KATHLENE
SOURCE 34781 Fire Hall Rental
SOURCE 36210 Interest Earnings
130 FIRST STATE BANK
131 SALOMON SMITH BARNEY
SOURCE 36210 Interest Earnings
SOURCE 36230 Contributions from Private Sou
26 CENTRAL MN FIRE AID ASSOC.
SOURCE 36230 Contributions from Private Sou
Period 1
Period 2
SOURCE 33400 State Grants and aids
360 STATE OF MINNESOTA
SOURCE 33400 State Grants and aids
SOURCE 34202 Special Fire Service
126 ST. WENDEL TOWNSHIP
SOURCE 34202 Special Fire Service
SOURCE 34203 Fire Fighting Reimbursement
73 AMERICAN FAMILY INSURANCE
SOURCE 34203 Fire Fighting Reimbursement
SOURCE 34781 Fire Hall Rental
87 HOUSE DFL CAUCUS
114 BIRR, JOY
SOURCE 34781 Fire Hall Rental
SOURCE 36230 Contributions from Private Sou
65 US TREASURY
SOURCE 36230 Contributions from Private Sou
CITY OF ST JOSEPH
Fire Board Receipts
Amount SOURCE
$19,781.91
$19,781.91
-$19,781.91 34202
$15,921.1034202
-$3,860.81
$75.00 34781
$75.00 34781
$75.00 34781
$75.00 34781
$100.00 34781
$75.00 34781
$100.00 34781
$75.00 34781
$75.00 34781
$725.00
$156.5836210
$209.9536210
$366.53
$500.00 36230
$500.00
$17,512.63
$143.63 33400
$143.63
$8,225.61 34202
$8,225.61
$20.00 34203
$20.00
$75.00 34781
$75.00 34781
$150.00
$5,035.68 36230
$5,035.68
SOURCE
Oescr
05/01/05 1 :20 PM
Page 1
Comments
Special Fire Servic
Special Fire Servic Fire Service
Fire Hall Rental
Fire Hall Rental
Fire Hall Rental
Fire Hall Rental
Fire Hall Rental
Fire Hall Rental
Fire Hall Rental
Fire Hall Rental
Fire Hall Rental
Interest Earnings
Interest Earnings
Firehall rental
Firehall Rental
Firehall Rental
Twit, Kenneth
Weisbrich, Dennis
Fire Hall Rental
Weisbrich, Dennis
Park Rental
Fire Hal Rental
interest
interest
Contributions from Central MN Fire Ai
State Grants and ai DNR Forest Fire
Special Fire Servic SI. Wendel Townsh
Fire Fighting Reim Am Family Insuran
Fire Hall Rental
Fire Hall Rental
House DFL Caucu
Birr, Joy & Leon
Contributions from 2004 FEMA Matchi
CITY OF ST JOSEPH
Fire Department Expenditure Summary
Current Period: March 2005
MTO YTO %
OBJ OBJ Oescr Budget Exp Expense Expense Balance of Budget
DEPART 42270 Medical Services $1,500.00 $935.06 $966.38 $533.62 64.43%
DEPART 42280 Fire Station and Building
220 Repair and Maint S $5,000.00 $341.63 $714.08 $4,285.92 14.28%
300 Professional Servic $600.00 $0.00 $0.00 $600.00 0.00%
381 Electric Utilities $5,500.00 $339.49 $1,130.37 $4,369.63 20.55%
383 Gas Utilities $6,000.00 $754.65 $3,002.19 $2,997.81 50.04%
530 Improvements Oth $500.00 $0.00 $0.00 $500.00 0.00%
DEPART 42280 Fire Station and B $17,600.00 $1,435.77 $4,846.64 $12,753.36 27.54%
DEPART 42281 Community Room
210 Operating Supplies $500.00 $0.00 $0.00 $500.00 0.00%
220 Repair and Maint S $3,000;00 $0.00 $93.65 $2,906.35 3.12%
300 Professional Servic $1,000.00 $170.00 $350.00 $650.00 35.00%
DEPART 42281 Community Room $4,500.00 $170.00 $443.65 $4,056.35 9.86%
DEPART 49301 Transfer to other Funds
700 Misc $2,500.00 $0.00 $0.00 $2,500.00 0.00%
DEPART 49301 Transfer to other F $2,500.00 $0.00 $0.00 $2,500.00 0.00%
FUND 105 Fire Fund $198,490.00 $12,114.66 $76,872.85 $121,617.15 38.73%
$198,490.00 $12,114.66 $76,872.85 $121,617.15 38.73%
05/01/05 1 :02 PM
Page 2
CITY OF ST JOSEPH
05/01/051:17 PM
Page 1
Fire Board Detail
Check
# Search Name Comments Amount FUND DEPART OBJ
Act Year 2005
FUND 105 Fire Fund
DEPART 42210 Fire Administration
OBJ 200 Office Supplies
035646 TORBORG, RANDY printing tape $22.46 105 42210 200
035632 OFFICE MAX Ink cartiridges $70.03 105 42210 200
035488 POSITIVE ID INC 5 id cards w/over laminate $56.10105 42210 200
035624 MAIER TYPEWRITER SERV toner-fire dept $29.73 105 42210 200
OBJ 200 Office Supplies $178.32
OBJ 220 Repair and Maint Supplies
035617 LEE'S ACE HARDWARE fuel filter $6.06 105 42210 220
035417 LEE'S ACE HARDWARE supplies $22.05 105 42210 220
035263 LEE'S ACE HARDWARE maint supplies $13.46 105 42210 220
OBJ 220 Repair and Maint Supplies $41.57
OBJ 305 Medical & Dental
035291 ST. CLOUD HOSPITAL Brill & Prom Hep B Vaccine $150.00 105 42210 305
035559 ST. CLOUD HOSPITAL Brille, S-Blood Test $30.00 105 42210 305
OBJ 305 Medical & Dental $180.00
OBJ 322 Postage
035359 ST. JOSEPH FIRE DEPART Reimbursement for postage $86.50 105 42210 322
035352 POSTMASTER PO Box Rental $24.00 105 42210 322
OBJ 322 Postage $110.50
OBJ 582 Computer Software
035451 BLOUNT, CHRISTINE work on pop up virus $120.00 105 42210 582
OBJ 582 Computer Software $120.00
DEPART 42210 Fire Administration $630.39
DEPART 42220 Fire Fighting
OBJ 210 Operating Supplies
035409 JM GRAYSTONE OIL CO., I diesel fuel $73.62 105 42220 210
035594 AUTO VALUE PARTS STOR oil filters for generator truck $11.61 105 42220 210
035261 JM GRAYSTONE OIL CO., I Gas charges $33.27 105 42220 210
OBJ 210 Operating Supplies $118.50
OBJ 220 Repair and Maint Supplies
035555 RED'S AUTO ELECTRIC Batteries - repair units 1 & 2 $519.83 105 42220 220
OBJ 220 Repair and Maint Supplies $519.83
OBJ 240 Small Tool & Minor Equipment
035445 VIKING INDUSTRIAL CENT Reflective Cones $137.09 105 42220 240
035268 METRO FIRE 2 Long Handle Adapters 2 S $430.88 105 42220 240
OBJ 240 Small Tool & Minor Equipment $567.97
OBJ 361 General Liability Insurance
035416 LEAGUE OF MN CITIES INS liability insurance $17,000.00 105 42220 361
OBJ 361 General Liability Insurance $17,000.00
OBJ 384 Refuse Disposal
035330 BROWNING-FERRIS INDUS Jan Charges $53.73 105 42220 384
CITY OF ST JOSEPH
05/01/051:17 PM
Page 2
Fire Board Detail
Check
# Search Name Comments Amount FUND DEPART OBJ
035249 BROWNING-FERRIS INDUS 12/01 thru 12/31 solid waste $53.73 105 42220 384
035524 BROWNING-FERRIS INDUS 2/01/05 thru 2/28/2005 $53.73 105 42220 384
035598 BROWNING-FERRIS INDUS 3/01 thru 3/31/05 $54.53 105 42220 384
OBJ 384 Refuse Disposal $215.72
OBJ 585 Firefighter Equipment
035547 MUNICIPAL EMERGENCY S fire equipment $1,062.65105 42220 585
035547 MUNICIPAL EMERGENCY S Extrication Jump suite $7,105.00105 42220 585
035389 ALEX AIR APPARATUS, INC extrication package-FEMA $22,349.03 105 42220 585
OBJ 585 Firefighter Equipment $30,516.68
DEPART 42220 Fire Fighting $48,938.70
DEPART 42240 Fire Training
OBJ 331 Travel & Conference Expense
035456 MN CHAPTER IAAI T Lowell registration $195.00 105 42240 331
035301 ST. STEPHEN FIRE DE PAR Lake Region Mtg 6 attendee $90.00 105 42240 331
035579 MN DEPART. OF NATURAL Fire Traing-Orcutt, Taufen, $630.00 105 42240 . 331
035651 WINTER, MARK Reimbursement for One day $20.00 105 42240 331
035415 LEAGUE OF MN CITIES J Weyrens & R Torberg Reg $40.00 105 42240 331
035608 FIRE FIGHTERS CERTIFIC State Cert for Brill, Jacobson $165.00 105 42240 331
OBJ 331 Travel & Conference Expense $1,140.00
OBJ 433 Dues & Subscriptions
035232 LAKE REGION MEETING 2005 Membership Dues $40.00 105 42240 433
035277 MN STATE FIRE CHIEFS A 2005 Memebership Dues $340.00 105 42240 433
035228 CENTRAL MN FIRE AID AS 2005 Membership Dues $50.00 105 42240 433
035578 MN CHAPTER IAAI 2005 Membership Dues $25.00 105 42240 433
OBJ 433 Dues & Subscriptions $455.00
OBJ 443 Personnel Training
035432 RISK'S SAFETY CONSUL TI 7 - frist responder recertificat $1,428.00105 42240 443
035638 RISK'S SAFETY CONSUL TI 1 st responder class - 3 $1,159.50105 42240 443
035286 RIDGEWATER COLLEGE Training, Brill, Jacobson, Pr $1,470.00105 42240 443
035491 RISK'S SAFETY CONSUL TI transfer to police dept acct -$1,428.00 105 42240 443
035491 RISK'S SAFETY CONSUL TI 18 1 st responder recertificati $3,672.00 105 42240 443
OBJ 443 Personnel Training $6,301.50
DEPART 42240 Fire Training $7,896.50
DEPART 42250 Fire Communications
OBJ 321 Telephone
035439 TOS METROCOM telephone $86.37 105 42250 321
035400 GRANITE ELECTRONICS pagers, chargers, programm $14,281.65105 42250 321
035600 VERIZON WIRELESS cell phone-thru 3/15/05 $1.00105 42250 321
035299 US CABLE Fire Dept Intemet access $46.55 105 42250 321
035561 TOS METROCOM telephone $86.35 105 42250 321
035297 TDS METROCOM telephone $86.65 105 42250 321
035333 VERIZON WIRELESS cell phone-Fire Dept $4.50 105 42250 321
035462 VERIZON WIRELESS cell phone-thru 2/15/05 $1.16105 42250 321
035443 US CABLE Internet service Feb & Mar $87.10105 42250 321
OBJ 321 Telephone $14,681.33
CITY OF ST JOSEPH
05/01/05 1:17 PM
Page 3
Fire Board Detail
Check
# Search Name Comments Amount FUND DEPART OBJ
DEPART 42250 Fire Communications $14,681.33
DEPART 42260 Fire Repair Service
OBJ 220 Repair and Maint Supplies
035244 AUTO VALUE PARTS STOR Diesel Fuel Supplement $53.55 105 42260 220
035610 GOODIN COMPANY ball valve $15.35 105 42260 220
035257 EMERGENCY APPARATUS Repair Truck #1 $1,694.36 105 42260 220
OBJ 220 Repair and Maint Supplies $1,763.26
DEPART 42260 Fire Repair Service $1,763.26
DEPART 42270 Medical Services
OBJ 210 Operating Supplies
035580 MN DEPT OF NATURAL RE plastic liners $42.22 105 42270 210
035582 BOUND TREE MEDICAL, II Sfty glasses, oxygen bag, pe $553.02 105 42270 210
035577 BOUND TREE MEDICAL, II gloves $4.15 105 42270 210
035577 BOUND TREE MEDICAL, II trauma shears - 23 $61.86105 42270 210
035577 BOUND TREE MEDICAL, II void check 35577 -$557.17 105 42270 210
035464 CENTRAL MCGOWAN medical oxygen $31.32105 42270 210
035577 BOUND TREE MEDICAL, II penlights, trauma shear $51.34105 42270 210
035577 BOUND TREE MEDICAL, II bag oxygen/airway $172.75 105 42270 210
035577 BOUND TREE MEDICAL, II safety glasses $154.62 105 42270 210
035527 CENTRAL MCGOWAN Medical Oxygen $31.32 105 42270 210
035541 MEDTRONIC redi-pak electrodes $156.80 105 42270 210
035602 CENTRAL MCGOWAN Medical Oxygen $31.32105 42270 210
035602 CENTRAL MCGOWAN regulator & wrench $120.38105 42270 210
035577 BOUND TREE MEDICAL, II glove dispenser, gloves, saf $112.45105 42270 210
OBJ 210 Operating Supplies $966.38
DEPART 42270 Medical Services $966.38
DEPART 42280 Fire Station and Building
OBJ 220 Repair and Maint Supplies
035538 lEE'S ACE HARDWARE Anchors, screws $1.22 105 42280 220
035538 lEE'S ACE HARDWARE Bulbs $53.65 105 42280 220
035635 PRECISE REFRIGERATION preventive maintenance fire $286.76 105 42280 220
035480 MEDTRONIC Surface mount wall cabinet $282.45 105 42280 220
035404 HONER PUMPING floor drain tank $90.00 105 42280 220
OBJ 220 Repair and Maint Supplies $714.08
OBJ 381 Electric Utilities
035583 XCEl ENERGY Feb usage $339.49 105 42280 381
035300 XCEl ENERGY Electric Billing $397.06 105 42280 381
035447 XCEl ENERGY jan usage $393.82 105 42280 381
OBJ 381 Electric Utilities $1,130.37
OBJ 383 Gas Utilities
035583 XCEL ENERGY Feb usage $754.65 105 42280 383
035447 XCEL ENERGY jan usage $1,421.53105 42280 383
035300 XCEL ENERGY Gas Billing $826.01 105 42280 383
OBJ 383 Gas Utilities $3,002.19
DEPART 42280 Fire Station and Building $4,846.64
Check
# Search Name
Comments
CITY OF ST JOSEPH
Fire Board Detail
05/01/05 1:17 PM
Page 4
Amount FUND DEPART OBJ
DEPART 42281 Community Room
OBJ 220 Repair and Maint Supplies
035430 PHILIPPI PLUMBING/HEATI Toilet repair for meeting roo
OBJ 220 Repair and Maint Supplies
OBJ 300 Professional Services
035265 LOSO, ANDREW Fire Hall Cleaning
035621 LOSO, ANDREW Fire Hall Cleaning
OBJ 300 Professional Services
DEPART 42281 Community Room
FUND 105 Fire Fund
Act Year 2005
$93.65 105
$93.65
$180.00 105
$170.00 105
$350.00
$443.65
$80,166.85
$80,166.85
42281
42281
42281
220
300
300
OBJ
OBJ Oeser
'udget Exp
DEPART42240 Fire Training
.104 Taxable Per Diem
122 FICA Contributipns
125 Medicare Contnbuti
331 Travel & Conterenc
433 Dues & Subscrlptio
443 Personnel Trali'\lng
DEPART 42240 FfreTralning
SOURCq
33400
34202
34203
34781
36210 n
36230 "
362601
36300 "
I
~ t
~
II
Ii
J
,j
'I
,I
j
:1
a
,j
'J
CITY OF ST JOSEPH
05/01/05 1 :28 PM
Page 1
~
I
;j
]
Fire Deparl~nt Revenue Summary
2004FI"1 Revenue Statement
SOURCE YTD
Deser Budget Rev Itevenue Balance
State Grants and ai $35,500.00 SSj,499.00 -$48,999.00
Special Fire SeMe $181,855.00 $18f,588.73 -$2,733.73
Fire Fighting Relm $1,100.00 1$840.00 $260.00
Fire Hall Rental $3,000.00 $~,365.oo $635.00
Interest Earnings $12,000.00 $1P,319.36 $1,680.64
Contributions from $0.00 $1~,198.45 -$16,198.45
Surplus Property $0.00 $2,153.00 -$2,153.00
Reimbursement $0.00 ;$397.12 -$397.12
$233,455.00 $301,360.66 -$67,905.66
;j
lj
I
.
:1
i
I
;1
'I
:1
II
'I
]
ii
I
]
;1
a
!I
!l
H
.
I
!
J
:1
::1
'I
~i
;1
II
,I
'I
I
I
i
1
OBJ
OBJ Oeser
DEPART 42270' Medical Services
DEPART 42260. Fire Station and Building
. 220' Repair and Maint S
300' Professional SeNie
381 Electric Utilities
383 Gas Utilities
.530' Improvements Oth
DEPART 42260' Fire Station and B
DEPART 42281. Community Room
210' QperatingSllPplies
220' Repair and Maint S
30'0 Professional Servie
DEPART 42281 Community Room
DEPART49301 Transfer to other Funds
700 Mise
DEPART 4930'1 Transfer to other F
FUND 10'5 Fire Fund
~ .
...!ri~~l)epj'rt.Etrj~'.
Current Perioc{: Closing 2004
Final 2004 Expenditure Statement ..
lSudget Exp
. $1,50'0'.0'0
$2,50'0'.0'0'
$60'0'.0'0'
$4,50'0.0'0'
$5,0'0'0'.0'0'
,'- $50'0'.0'0'
-f$13,1QO.QO
$50'0'.00
$3,0'0'0'.00
$1,0'0'0'.00
$4,50'0'.0'0
$2,50'0,0'0
$2,50'0';0'0
l217,355.QO
$217,355.0'0
MTO
Expense
$Q.QO
$0'.0.0
$0'.09
$397.(16 .
$826.01
$0',00
$1,223.0'7
$0.00
$0.0'0'
$180'.0'0'
$180'.0'0
$22,797.94
$22,797.~
$71,744.61
$71,744.6,1
YTO
Expens$ i
~
- ~
,
$415~59 ~
'"
-?
~
$3,594;25 . I
$0;00 . ~.._
..$3,792;85 "
. ~-'...
$9,~22.JfS: .
$2,40Q;Q~ .
~
$15,009.26 ~
f;.-
$22,797.94 l-.
~. -I
$22.797.~. 1;;
- - . ~-
$25Q,856.5~
$1,0'84.41
-$1,0'94.25
$600.0'0
$701.15
-$~2.16
-$1;900'.00' _
-$1,90'9.26
~..
f
I
~
f