Board for Volunteer Firefighters and Reserve Officers
Last Updated: 04/07/2025
Budgeted Operating Expenditures
Dollars in Thousands
Does Not Include Higher Education Tuition and Fee Accounts)
Fiscal Year 2025 through March 2025
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 | (0) |
Statewide Totals | 4 | 4 | 4 | (0) |
Programs |
||||
Administration | 17,099 | 1,660 | 1,373 | 287 |
Total Programs | 17,099 | 1,660 | 1,373 | 287 |
Objects of Expenditures |
||||
Salaries and Wages | 326 | 279 | 222 | 57 |
Employee Benefits | 112 | 106 | 75 | 31 |
Professional Service Contracts | 1,701 | 1,075 | 932 | 143 |
Goods and Other Services | 169 | 187 | 137 | 50 |
Travel | 8 | 13 | 7 | 6 |
Grants, Benefits & Client Services | 14,783 | |||
Total Objects of Expenditures | 17,099 | 1,660 | 1,373 | 287 |
Source of Funds |
||||
Other Funds State | 17,099 | 1,660 | 1,373 | 287 |
Total Source of Funds | 17,099 | 1,660 | 1,373 | 287 |