Board for Volunteer Firefighters and Reserve Officers
Last Updated: 10/07/2024
Budgeted Operating Expenditures
Dollars in Thousands
Does Not Include Higher Education Tuition and Fee Accounts)
Fiscal Year 2025 through September 2024
Board for Volunteer Firefighters and Reserve Officers | Fiscal Year 2025 Actual | Fiscal Year Total Estimate | Fiscal Year to Date Actual | Balance |
---|---|---|---|---|
Staffing |
||||
Total Full Time Equivalent Staff Years | 4 | 4 | 4 | |
Statewide Totals | 4 | 4 | 4 | |
Programs |
||||
Administration | 17,099 | 606 | 294 | 311 |
Total Programs | 17,099 | 606 | 294 | 311 |
Objects of Expenditures |
||||
Salaries and Wages | 326 | 279 | 55 | 224 |
Employee Benefits | 112 | 106 | 19 | 88 |
Professional Service Contracts | 1,701 | 21 | 185 | (164) |
Goods and Other Services | 169 | 187 | 34 | 152 |
Travel | 8 | 13 | 2 | 11 |
Grants, Benefits & Client Services | 14,783 | |||
Total Objects of Expenditures | 17,099 | 606 | 294 | 311 |
Source of Funds |
||||
Other Funds State | 17,099 | 606 | 294 | 311 |
Total Source of Funds | 17,099 | 606 | 294 | 311 |