HomeMy WebLinkAbout2005-11-09
. St. Josep~
Volunteer Fire Df.?artment
ST. JOSEPH, MINNESO ~ 56974
Office of the Chief
1. Call Meeting to order
2. Approve July minutes
.3. Financial Report
4. Old Business
A. F.E.M.A.Grant Update
B. Personnel carrier
C. DAMA boxes on township businesses
D. 800 MZ Radio status
E. New hires
F. Other
5. New Business
A. Carpet.front room
B. St. Wendel township contract
C. Fire Dept. Relief (Pension review)
D. Other
6. Adjournment
}fire Advisory Board Meeting
St. Joseph Fire Station
Wednesday, November"l(;2005 at 6:00 PM
'J
Thank you
Randy T orborg, Fire Chief
Joint QperatingFire Report
2nd Half Year
July 1 through September 30,2005
June 30, 2005 Balance
Monthly Revenues
St.Joseph Township
St. Wendel Township
City of St. Joseph
College of St. Benedicts
State Aid
Fire Hall Rent
Interest
Reimbursements
13,260.85
8,225.61
19,781.91
44,551.00
975.00
260.00
Monthly. Expenditures
3rd Quarter 16,816.47
Fire Fund Summary
Beginning Operating Balance
Less:
Equipment Reserve
Building Fund
Maintenance Fund
800 Mhz Radio
Debt Service Relief
Operating Funds Balance
451l447.60
I
!
I
I
8j,054.37
I
I
I
(16,816.47)
I
I
I
521,685.50
(75,000.00)
(50,400.00)
(5,633.29)
I
(25,000.00)
I
(150,000.00)
215,652.21
City of St. Joseph
Fire Depart 3rd qtr of year revenue
Current Period: September.2005
SOURCE MTO MTO MTO
SOURCE Oeser Budget Rev 7 CurYr 8 CurYr 9 CurYr
FUND 105 Fire Fund
33400 State Grants and ai $35,000.00 $0.00 $0.00 $44,551.00
34202 Special Fire Servic $165,090.00 $41,268.37 $0.00 i $0.00
34203 Fire Fighting Reim $500.00 $0.00 $20.00 I $0.00
34781 Fire Hall Rental $2,000.00 $400.00 $275.00 $300.00
36210 Interest Earnings $10,000.00 $0.00 $0.00 $0.00
36230 Contributions from $0.00 $0.00 $0.00 $0.00
36260 Surplus Property $0.00 $0.00 $0.00 $0.00
36300 Reimbursement $0.00 $240.00 $0.00 $0.00
,;. '~"''^~''''-~'''''~'-~'''' ",'-'<="'~-- ",,,,,,,,,,,,.,,,=,,,,=_,...,x,,,,^,,_,<<,,,,,c,.,.~~,__, ,,-, ;,.~""-"""",,.. "'''-~-'~''
FUND 1 05 Fire Fund $212,590.00 $41,908.37 $295.00 $44,851.00
\
...."....1....".
$212,590.00 $41,908.37 $295.00 $44,851.00
i
I
11/04/05 3:47 PM
Page 1
YTO
Re enue
I
1$46, 151.00
$137,914.38
j $ 15.00
I $2, 50.00
i $2, 87.76
$5, 35.68
$0.00
$ 40.00
$195, 93.82
I
!
$195, 93.82
I
City of st. Joseph
Fire Depart3rd qtr of year expend
Current Period: September 2005
Budget MTO MTD MTO YTD
OBJ OBJ Oescr Exp 7 CurYr 8 CurYr 9 CurYr Expense
FUND 105 Fire Fund
DEPART 42210 Fire Administration
103 Legislative Bodies $100.00 $0.00 $0.00 $0.00 $0.00
151 Workers Compo Ins $6,000.00 $0.00 $0.00 $5,000.00 $5,000.00
200 Office Supplies $400.00 $79.00 $29.25 $0.00 $286.57
215 software support $1,200.00 $0.00 $602.74 $0.00 $602.74
220 Repair and Maint S $200.00 $63.44 $287.34 $12.83 $413.00
301 Audit & Accounting $8,000.00 $0.00 $0.00 $0.00 $0.00
304 Legal Fees $500.00 $0.00 $0.00 $0.00 $0.00
305 Medical & Dental $2,000.00 $0.00 $1,197.00 $2,442.50 $3,669.50
322 Postage $200.00 $2.40 $0.00 $0.00 $112.90
340 Advertising $100.00 $0.00 $0.00 $0.00 $48.00
432 Team Building $800.00 $800.00 $0.00 $0.00 $800.00
446 License $100.00 $0.00 $0.00 $0.00 $0.00
581 Computer Hardwar $1,000.00 $0.00 $0.00 $0.00 $0.00
582 Computer Software $250.00 $0.00 $0.00 $0.00 1 $120.00
"m_~m"" m_.,_,'>_'_w_~,~,w"mmNN.' _w>>w,_ "'_"N^,Nm,,'o"" "V," . '1"""" .m....._.m....
DEPART 42210 Fire Administrati $20,850.00 $944.84 $2,116.33 $7,455.33 i $11,052.71
I
I
DEPART 42220 Fire Fighting 1
I
I
101 Salaries $46,000.00 $0.00 $670.00 $0.00 [ $29,165.00
122 FICA Contributions $2,800.00 $0.00 $41.54 $0.00 . $1,808.23
125 Medicare Contribut $655.00 $0.00 $9.72 $0.00 $422.92
210 Operating Supplies $1,800.00 $149.03 $248.28 $194.67 $1,087.91
211 AWAIRE Supplies $400.00 $0.00 $0.00 $0.00 $0.00
220 Repair and Maint S $2,000.00 $0.00 $0.00 $0.00 $1,192.41
240 Small Tool& Minor $1,000.00 $28.87 -$311.47 $0.00 $1,425.25
361 General Liability In $16,000.00 $0.00 $0.00 $0.00 $17,000.00
384 Refuse Disposal $700.00 $53.73 $53.73 $53.73 $538.91
447 State Aid Reimbur $20,000.00 $0.00 $0.00 $0.00 $0.00
448 Pension Relief Fire $3,000.00 $0.00 $0.00 $0.00 $0.00
580 Other Equipment $20,000.00 $0.00 $852.00 $1,524.80 $2,376.80
584 EquipmentReserv $10,000.00 $0.00 $0.00 $0.00 $0.00
585 Firefighter Equipm $10,000.00 $0.00 $0.00 $0.00 $8,167.65
,.~-_,w,._," ,~W,W,',',',','.'m='~ ,"'VOW ""m',_ m:'-'_,.w.-.,',~,;""""',~"",,
DEPART 42220 Fire Fighting $134,355.00 $231.63 $1,563.80 $1,773.20 $63,185.08
DEPART 42240 Fire Training
104 Taxable Per Diem $2,000.00 $0.00 $0.00 $0.00 $960.00
122 FICA Contributions $150.00 $0.00 $0.00 $0.00 $59.52
125 Medicare Contribut $35.00 $0.00 $0.00 $0.00 $13.92
331 Travel &Conferenc $5,000.00 $0.00 $0.00 $300.00 $2,068.28
433 Dues & Subscriptio $1,000.00 $0.00 $180.00 $0.00 $606.00
443 Personnel Training $6,000.00 $0.00 $0.00 $0.00 $2,135.73
m""<<~~=~'m-'m
DEPART.42240 Fire Training $14,185.00 $0.00 $180.00 $300.00 $5,843.45
,
DEPART[42250 Fire Communications
230! Repair & Maint $500.00 $0.00 $0.00 $67.06 I $67.06
321 Telephone $1,500.00 $128.18 $139.63 $194.35 $1,254.03
580 Other Equipment $1,000.00 $0.00 $27,791.08 -$27,791.08 $0.00
<<=, """<<.,,,. "',''''',,,,,~, ,',",,""^""" -'''''''''~''''~'='''i
DEPART42250 Fire Communicat $3,000,00 $128.18 $27,930.71 -$27,529.67 $1,321.09
DEPART 42260 Fire Repair Service
220 i Repair and Maint S
$0.00
$0.00
$0.00
$0.00
$636.31
DEPART 42270 Medical Services
210 Operating Supplies
230 Repair& Maint
580 Other Equipment
$500.00
$500.00
$500.00
$53.04
$0.00
$0.00
$0.00
$0.00
$0.00
$423.70
$0.00
$0.00
$1,623.59
$0.00
$0.00
,
I
I
I
I
1
I
i
1
1
i
i
I
I
I
Balan e
11/04/05 2:59 PM
Page 1
~100. 0
$1,000. 0
$113. 3
$597. 6
-$213. 0
$8~~~~:!8~
-$1,66 9. .0
I. $87. 0
$52. 0
$0. 0
~100'[0
$1 ,ooo.~o
$130.p~
....m...~..r"....Tm
$9,797f
$J835.00
1$991.77
$232.08
$712.09
$400.00
1$807.59
i$425.25
-$~ ,000'100
,$161.09
$29,000]00
$?,OOO 00
$17,62320
$1b,000 00
$1,83235
.m......I.............
$7r,16992
I
$~ ,040 00
I $90 48
i $21 08
$~,931 72
1$394 00
$6,86427
.1............,.....
$8,341 55
$432 94
I $245 97
$1,000 00
$'1,678.91
!
$636.31
I
-$1,1231.59
: $5001.00
I $500.00
I
I
1
I
I
I
City of St.Joseph
Fire Depart 3rdqtrofyear,expend
Current Period: September 2005
OBJ OBJ Oeser
Budget
Exp
MTO
8 CurYr
MTO
9 CurYr
MTO
7 CurYr
DEPART 42270 Medical Services
$1,500.00 $53.04
$0.00 $423.70
YTO
Expense
;._w"w_~,,',w
I $1,623.59
DEPART 42280 Fire Station and Building
220 Repair and MaintS $5,000.00 $0.00 $0.00 $0.00 $972.43
300 Professional Servic $600.00 $0.00 $0.00 $0.00 $0.00
381 Electric Utilities $5,500.00 $0.00 $0.00 $684.01 $3,923.05
383 Gas Utilities $6,000.00 $0.00 $0.00 $73.81 $3,737.48
530 Improvements Oth $500.00 $0.00 $0.00 $0.00 I $0.00
.....,...."wm ~~~., "'.~=oUMW^,,'......
DEPART 42280 Fire Station and $17,600.00 $0.00 $0.00 $757.82 I $8,632.96
DEPART 42281 Community Room
210 Operating Supplies $500.00 $0.00 $0.00 $129.72 $129.72
220 Repair and Maint S $3,000.00 $0.00 $0.00 $0.00 $93.65
300 Professional Servic $1,000.00 $0.00 $0.00 $357.84 $752.84
,,',,_.w_wv_'~=~mv my_,-,,,,,,"'"'''''"'''''''''''''
DEPART 42281 Community Roo $4,500.00 $0.00 $0.00 $487.56 $976.21
DEPART 49301 Transfer to other Funds
700 Misc $2,500.00 $0.00 $0.00 $0.00 $0.00
FUND 105 Fire Fund
$198,490.00
$1,357.69
$31,790.84 -$16,332.06
^' .. .H..../..H
$198,490.00 .
$1,357.69
$31,790.84 -$16,332.06
!
I
I
. .L'H' ... . ..^'.,,^'.~w
I
1 $93,271.40
I
I
$93,271.40
11/04105 2:59 PM
Page 2
alan ,e
w,w,..,...~",,,.........;...':':m--'-f-'
-$123. 9
I
4~~:
$1,576.5
$2,262. 2
:$500. 0
.r....'.........,.,., ,,,,,,"=
TT
$370. 8
$2,906. 5
1$247.16
$t~;. 9
I
I
$2,500.00
I
i
I
""'+~N~wm,'m" _r__,-'_
$105,218.60
I
- $'f60
I
I
i
I
Check #
Search Name
Period 7 July
DEPART 42210 Fire Administration
035998 OFFICE MAX
035991 LEE'S ACE HARDWARE
036055 PITNEY BOWES
036060 ST. JOSEPH FIRE DEPARTMENT
DEPART 42210 Fire Administration
DEPART 42220 Fire Fighting
035978 CENTRAL MCGOWAN
035987 JM GRAYSTONE OIL CO., INC
036031 CENTRAL MCGOWAN
036031 CENTRAL MCGOWAN
035978 CENTRAL MCGOWAN
036027 ALLIED WASTE SERVICES
DEPART 42220 Fire Fighting
DEPART 42250 Fire Communications
036008 TDS METROCOM
036011 US CABLE
036067 VERIZON WIRELESS
DEPART 42250 Fire Communications
DEPART 42270 Medical Services
035978 CENTRAL MCGOWAN
Period 7 July
Period 8 August
DEPART 42210 Fire Administration
036081 BOB KROLL SIGNS & ENGRAVING
036077 ACS FIREHOUSE SOLUTIONS
036086 CHADER BUSINESS EQUIPMENT
036106 LEE'S ACE HARDWARE
036084 CENTRACARE CLINC
DEPART 42210 Fire Administration
DEPART 42220 Fire Fighting
036101 JM GRAYSTONE OIL CO., INC
036160 CENTRAL MCGOWAN
036190 ALLIED WASTE SERVICES
036086 CHADER BUSINESS EQUIPMENT
DEPART 42220 Fire Fighting
DEPART 42240 Fire Training
036117 MN STATE FIRE DEPT ASSOCATION
DEPART 42250 Fire Communications
036167 I. GRANITE ELECTRONICS
036167 GRANITE ELECTRONICS
036167 GRANITE ELECTRONICS
036167 GRANITE ELECTRONICS
036131 TDS METROCOM
City of St. Joseph
Fire Check Register
Comments
printer toner
maint supplies
postage june
team building
Medical oxygen
fuel charges- June
medical oxygen
medical oxygen
gauge 1-112"
July collection
telephone
internet service-July
cell phone-July
medical oxygen
39 velcro ids
Firehouse software
copier maintenance
maint supplies
physicals for Crue,
fuel charges-July
medical oxygen
August usage
Konica Copier
Membership Dues
void check 036167
battery & mic
repair portable radio
void check 036167
telephone
Amount
$79.00
$63.44
$2.40
$800.00
$944.84
$43.43
$30.39
$33.83
$41.38
$28.87
$53.73
$231.63
$86.63
$40.55
$1.00
$128.18
$53.04
$1,357.69
$29.25
$602.74
$275.84
$11.50
$1,197.00
$2,116.33
$214.45
$33.83
$53.73
$852.00
$1,154.01
$180.00
-$67.06
$67.06
$67.06
-$67.06
$89.86
DEPART
i
!
,
,
42210
42210
14~~~g
2220
42220
42220
42220
42220
42220
I' 225<)
2250
2250
,
i
42270
42210
42210
42210
42210
42210
I
~2220
42220
12220
r220
I
I
12240
~2250
t2250
'lI2250
~2250
'lI2250
I
i
I
11/04/052:49 PM
Page 1
OBJ
200
220
322
432
210
210
210
210
240
384
321
321
321
210
200
215
220
220
305
210
210
384
580
433
230
230
230
230
321
City of St. Joseph
Fire Check Register
11/04/052:49 PM
Page 2
,
,
i
i
i
Check # Search Name Comments Amount TART OBJ
036134 US CABLE internet $46.55 2250 321
036187 VERIZON WIRELESS cell phone $3.22 2250 321
036096 GRANITE ELECTRONICS 3 - Firecom Headset $1,357.88 42250 580
036118 MOTOROLA 14 - Portable 800mz $26,433.20 42250 580
DEPART 42250 Fire Communications $27,930.71
Period 8 August $31,381.05 j2210
Period 9 September
DEPART 42210 Fire Administration
036218 LEAGUE OF MN CITIES INS TRUST work comp insurance $5,000.00 151
036219 LEE'S ACE HARDWARE supplies $12.83 2210 220
036283 MED COMPASS 28 SCBA exams $2,442;50 2210 305
DEPART 42210 Fire Administration $7,455.33 I
I
DEPART 42220 Fire Fighting 42220
036203 AL'S MUSIC Smoke fluid $60.00 210
036216 JM GRAYSTONE OIL CO., INC fuel $134.67 42220 210
036267 ALLIED WASTE SERVICES Sept usage $53.73 ro 384
036228 MUNICIPAL EMERGENCY SERVICES light kit w/2000w $1,524.80 2220 580
DEPART 42220 Fire Fighting $1,773.20
DEPART 42240 Fire Training
036227 MN STATE FIRE CHIEFS ASSN T Loso Annual Conf $150.00 2240 331
036227 MN STATE FIRE CHIEFS ASSN R Torberg Annual $150.00 42240 331
I
DEPART 42240 Fire Training $300.00 I
i
DEPART 42250 Fire Communications I
I
036274 GRANITE ELECTRONICS replaces check $67.06 42250 230
036239 TDS METROCOM telephone $97.30 42250 321
036243 US CABLE internet service $93.10 42250 321
036307 VERIZON WIRELESS cell phone $3.95 42250 321
DEPART 42250 Fire Communications $261.41
DEPART 42270 Medical Services
036205 BOUND TREE MEDICAL, LLC med..Gloves, shields, $423.70 42270 210
DEPART 42280 Fire Station and Building 42280
036246 XCEL ENERGY July usage $245.78 381
036309 XCELENERGY Aug usage $438.23 12280 381
036246 XCELENERGY July usage $34.59 42280 383
036309 XCELENERGY Aug usage $39.22 1"80 383
DEPART 42280 Fire Station and Building $757.82
DEPART 42281 Community Room
036303 STRATEGIC EQUIPMENT paper towels, toilet $84.47 ,2281 210
036303 STRATEGIC EQUIPMENT paper towels, toilet $45.25 t2281 210
036207 CHEM DRY OF ST. CLOUD cleaning of $357.84 ~2281 300
DEPART 42281 Community Room $487.56
Period 9 September $11,459.02
!