FIRE AND RESCUE Fire and Rescue Operating Budgets Fire Departments Blacksburg FD Christiansburg FD Elliston FD Long Shop/McCoy FD Riner FD
FY 12 $84,342 $100,270 $88,600 $80,740 $71,173
Approved FY 13 $84,342 $100,270 $88,600 $80,740 $71,173
Increases $0 $0 $0 $0 $0
Subtotal for FD
$425,125
$425,125
$0
$82,944 $99,000 $53,000 $35,860 $66,500
$82,944 $99,000 $53,000 $35,860 $66,500
$0 $0 $0 $0 $0
$337,304
$337,304
$0
$50,000 -
$50,000 $30,000
$0 $30,000
$812,429
$842,429
$30,000
FY 12 $8,000 $11,171 $61,114 $36,843 $35,521 $8,000 $16,800 $177,449
Approved FY 13 $8,000 $13,771 $61,114 $37,843 $35,521 $8,900 $16,800 $181,949
Increases $0 $2,600 $0 $1,000 $0 $900 $0 $4,500
$2,560 $6,671 $61,114 $43,444 $15,724 $8,000 $25,000 $162,513
$2,560 $10,671 $61,114 $43,744 $15,724 $8,200 $25,000 $167,013
$0 $4,000 $0 $300 $0 $200 $0 $4,500
$339,962
$348,962
$9,000
$1,152,391
$1,191,391
$39,000
Rescue Squads Blacksburg RS Christiansburg RS Riner RS Long Shop/McCoy RS Shawsville RS Subtotal for RS Fuel Contingency Distribution by Fire & Rescue Commission
Total - Operating Budgets
Basic Retirement and Insurance Volunteer Fire Departments Retirement - VRS Accident Insurance Life Insurance Worker's Compensation Motor Vehicle Insurance General Liability Gas Card Incentives Total Volunteer Rescue Squads Retirement - VRS Accident Insurance Life Insurance Worker's Compensation Motor Vehicle Insurance General Liability Gas Card Incentives Total
Total - Basic Retirement and Insurance Grand Total Fire and Rescue