+ All Categories
Home > Documents > AGENDA MULMUR-MELANCTHON FIRE BOARD Tuesday, July …

AGENDA MULMUR-MELANCTHON FIRE BOARD Tuesday, July …

Date post: 29-Nov-2021
Category:
Upload: others
View: 2 times
Download: 0 times
Share this document with a friend
17
AGENDA MULMUR-MELANCTHON FIRE BOARD Tuesday, July 14, 2020 at 7:00 p.m. ELECTRONIC 1. Call to Order 2. Declaration of Pecuniary Interest 3. Approval of the Agenda Recommendation: THAT the July 14, 2020 agenda for the Mulmur-Melancthon Fire Board be approved as circulated. 4. Approval of Previous Meeting’s Minutes – June 15, 2020 Recommendation: THAT the Minutes of the Mulmur-Melancthon Fire Board dated June 15, 2020 be approved as copied and circulated. This meeting is being conducted by means of Electronic Participation by a majority of board members, as permitted by Section 238 (3.3) of the Municipal Act, 2001, as amended. To connect only by phone, please dial any of the following numbers. When prompted, please enter the meeting ID provided below the phone numbers. You will be placed into the meeting in muted mode. Dial by your location +1 647 558 0588 Canada +1 778 907 2071 Canada +1 204 272 7920 Canada +1 438 809 7799 Canada +1 587 328 1099 Canada +1 647 374 4685 Canada Meeting ID: 864 8865 6986 To connect to video with a computer, smart phone or digital device) and with either digital audio or separate phone line, download the zoom application ahead of time and enter the digital address below into your search engine or follow the link below. Enter the meeting ID when prompted. Join Zoom Meeting https://us02web.zoom.us/j/86488656986
Transcript
Page 1: AGENDA MULMUR-MELANCTHON FIRE BOARD Tuesday, July …

AGENDA

MULMUR-MELANCTHON FIRE BOARD

Tuesday, July 14, 2020 at 7:00 p.m.

ELECTRONIC

1. Call to Order

2. Declaration of Pecuniary Interest

3. Approval of the Agenda

Recommendation: THAT the July 14, 2020 agenda for the Mulmur-Melancthon Fire Board be approved as circulated.

4. Approval of Previous Meeting’s Minutes – June 15, 2020

Recommendation: THAT the Minutes of the Mulmur-Melancthon Fire Board dated June 15,

2020 be approved as copied and circulated.

This meeting is being conducted by means of Electronic Participation by a majority of board members, as permitted by Section 238 (3.3) of the Municipal Act, 2001, as amended.

To connect only by phone, please dial any of the following numbers. When prompted, please enter the meeting ID provided below the phone numbers. You will be placed into the meeting in muted mode. Dial by your location +1 647 558 0588 Canada +1 778 907 2071 Canada +1 204 272 7920 Canada +1 438 809 7799 Canada +1 587 328 1099 Canada +1 647 374 4685 Canada Meeting ID: 864 8865 6986

To connect to video with a computer, smart phone or digital device) and with either digital audio or separate phone line, download the zoom application ahead of time and enter the digital address below into your search engine or follow the link below. Enter the meeting ID when prompted.

Join Zoom Meeting

https://us02web.zoom.us/j/86488656986

Page 2: AGENDA MULMUR-MELANCTHON FIRE BOARD Tuesday, July …

5. Dispatch Services Agreement (Update)

6. Finance

a) Accounts Payable – Follow-up of unapproved accounts from January 1 – May 6, 2020

THAT the Board approve the Xplornet invoice for February in the amount of $127.12 recognizing that a credit was issued to offset this cost.

b) Budget to Actual Year-to-Date

Recommendation: THAT the Board receive the budget to actual year-to-date as

information.

c) Fire Call Fee – July 2020

THAT the Board receive the Treasurers report, Fire Call Fees.

7. Adjournment

THAT we do now adjourn at ___________ pm to meet again on ________________________ at _________ am/pm or at the call of the Chair.

Page 3: AGENDA MULMUR-MELANCTHON FIRE BOARD Tuesday, July …

MINUTES (DRAFT)

MULMUR-MELANCTHON FIRE BOARD

Monday, June 15, 2020 at 7:00 p.m.

ELECTRONIC MEETING (ZOOM)

Present: Earl Hawkins, Chair – Mulmur Township David Besley, Vice Chair – Melancthon Township David Thwaites – Melancthon Township Ken Cufaro – Mulmur Township Fire Chief Scott Davision Deputy Chief Matt Waterfield Heather Boston, Secretary/Treasurer Christine Hickey, Mulmur Staff

1. Call to Order

Chair Hawkins called the meeting to order at 7:00 p.m.

2. Declaration of Pecuniary Interest

Chair Hawkins stated that if any member of the Board had a disclosure of pecuniary

interest, they could declare the nature thereof now or at any time during the meeting.

No Declarations of Pecuniary interest were stated at this time.

3. Approval of the Agenda

Moved by: Thwaites and Seconded by: Cufaro

THAT the June 15, 2020 agenda for the Mulmur-Melancthon Fire Board be approved as circulated.

CARRIED

4. Approval of Previous Meeting’s Minutes – June 8, 2020

Moved by: Thwaites and Seconded by: Besley THAT the Minutes of the Mulmur-Melancthon Fire Board dated June 8, 2020 be approved as copied and circulated. CARRIED

Page 4: AGENDA MULMUR-MELANCTHON FIRE BOARD Tuesday, July …

5. Dispatch Services Agreement

a) Letter dated June 11, 2020 - Town of Tillsonburg, Fire and Rescue Services

Re: Pricing Breakdown of Dispatch Service Agreement with the Mulmur-

Melancthon Fire Board

b) Dispatch Services Agreement - Draft

Motion Passed at the May 11, 2020 Meeting:

Motion by Thwaites/Besley

THAT the Mulmur-Melancthon Fire Board receive Chief Davison’s report on fire dispatch

services;

AND THAT the Board recommend that their respective Councils approve entering into an

agreement with the Town of Tillsonburg to provide the Mulmur-Melancthon Fire Department

with emergency dispatch services effective August 1, 2020. Carried.

Discussion ensued on the letter received from the Town of Tillsonburg, Fire and Rescue

Services. The details provided in the letter address the annual rate that will be applicable

after the initial three years. The annual rate and the effective date of August 1 for the Cost

of Living Adjustment need to be referenced in the agreement. The board directed staff to

include the following in the agreement:

Schedule “B”, Item 2 – the following be added at the end of the paragraph

As of August 1, 2023, the annual rate shall be 2.76, plus tax, if applicable, per resident

person residing within the response area of the Townships of Mulmur and

Melancthon, and subject to the rate increase of Cost of Living Adjustment (COLA), if

any, effective from August 1, 2020 to July 31, 2023, as calculated pursuant to

paragraph 3 herein.

Schedule “B”, Item 3 – April to be replaced with August

(The Mulmur-Melancthon Fire Board shall pay an annual adjustment for years two (2) and

three…)

effective on August 1 of each year.

Schedule “B”, Item 3 – Added to the end of the paragraph

Page 5: AGENDA MULMUR-MELANCTHON FIRE BOARD Tuesday, July …

(…published by statistics Canada, to a maximum of 5% each year,)

as of April 15, of each year.

Schedule “B”, Item 5 – April to be replaced with August

(…The Mulmur-Melancthon Fire Board shall pay an annual adjustment for years four (4) and

five (5) …)

effective on August 1 of each year

Schedule “B”, Item 5 – Removed from the end of paragraph

The index will be from the January posting of the CPI from the current year.

Schedule “B”, Item 5 – Added to the end of the paragraph

(…published by statistics Canada, to a maximum of 5% each year,)

as of April 15, of each year.

Moved by: Thwaites and Seconded by: Besley THAT the letter dated June 11, 2020 from the Town of Tillsonburg, Fire and Rescue Services

regarding the pricing breakdown of dispatch service agreement with the Mulmur-Melancthon

Fire Board be received;

AND FURTHER THAT pursuant to the motion passed at the May 11, 2020, the Board recommend that their respective Councils approve entering into an agreement with the Town of Tillsonburg to provide the Mulmur-Melancthon Fire Department with emergency dispatch services effective August 1, 2020 as per the attached. CARRIED

6. Adjournment

Moved by: Cufaro and Seconded by: Thwaites THAT we do now adjourn at 7:50 p.m. to meet again on June 29, 2020 at 7:00 p.m., or at the call of the Chair. CARRIED

Page 6: AGENDA MULMUR-MELANCTHON FIRE BOARD Tuesday, July …

___________________________________ ________________________________

Chair Secretary

Page 7: AGENDA MULMUR-MELANCTHON FIRE BOARD Tuesday, July …

STAFF REPORT TO: Mulmur-Melancthon Fire Board

FROM: Heather Boston, Treasurer

DATE: July 10, 2020

SUBJECT: Accounts Payable Approvals

PURPOSE:

To provide the Board with a break down the events and costs associated with cancelling Xplornet internet services and an updated on the Receiver General penalty charge.

BACKGROUND & DISCUSSION: At the May 11, 2020, the Mulmur-Melancthon Fire Board removed the Xplornet bill of $127.12 and the Receiver General penalty charge for $335.90 from the account’s payable approval list so that the Treasurer could investigate the costs. On January 22, 2020 Bob Cheeseman of Vianet informed staff that the new tower would start to supply internet services on January 29th. Staff proceeded to try to cancel the service but were told only authorized users on the account to cancel the service, so the Treasurer called and was successful in cancelling the service on February 5, 2020. Xplornet issued two invoices in 2020, one on Dec 29, 2019 for service between Dec 29, 2019 – Jan 28, 2020 for $127.12 and the second one was issued on January 29th for services between Jan 29 - Feb 28, 2020 for $127.12. After the service was cancelled, Xplornet processed a credit for service between Feb 5 – 28th. The credit was for $87.09 less $30 for an early cancellation fee. Mulmur staff have put in a Request for Taxpayer Relief to ask that the penalty for the late payment be waived seeing as the Township always pays their remittances on time and this was just a one-time accident. We haven’t yet heard back from the Receiver General but will give the Board an updated once we have a response. RECOMMENDATION:

THAT the Board approve the Xplornet invoice for February in the amount of $127.12 recognizing that a credit was issued to offset this cost. Respectfully submitted,

Heather Boston

Heather Boston, CPA, CA, CGA, BComm

Treasurer

Page 8: AGENDA MULMUR-MELANCTHON FIRE BOARD Tuesday, July …

2019.11.15 8.0 9759 Mulmur-Melancthon Fire Departm 05/07/2020 12:22PM

Accounts PayableMM FIRE AP LIST 2/1/2020-5/6/2020

Vendor 000000 Through 999999toInvoice Entry Date 05/07/2020 toPaid Invoices Cheque Date 02/01/2020 05/07/202001/01/2020

Vendor Invoice Invoice Invoice EntryChq NbrNumber Name Number AmountDateDateDesc

000051 TORONTO DOMINION VISA (SDAPRIL 6 2020 283.03MARCH PURCHASES 04/30/2020 04/30/2020000277

47.37NW HOME HDWR SUPPLIES02-1094-511569.55SCBA DISINFECTANT02-1094-511026.61SQUAD 44 GLOVES02-1094-5164

121.50PUMPER 41 GLOVES,WRENCH02-1094-516118.00BUCKET02-1094-5115

Vendor Total 634.51

090441 TOWNSHIP OF MULMUR 034050 86.33JANUARY FUELPURCHASE

02/07/2020 02/12/2020000255

86.33JANUARY FUEL PURCHASE02-1094-5112090441 TOWNSHIP OF MULMUR 034186 491.82FEBRUARY FUEL 03/09/2020 03/31/2020000269

491.82FEBRUARY FUEL02-1094-5112090441 TOWNSHIP OF MULMUR JAN 30 2020 3.90INTELLICORE KIOSK 04/30/2020 04/30/2020000278

3.90INTELLICORE KIOSK02-1094-5142090441 TOWNSHIP OF MULMUR 34449 228.14MARCH FUEL 04/30/2020 04/30/2020000278

228.14MARCH FUEL02-1094-5112

Vendor Total 810.19

091175 USTI CANADA INC 271697 1,173.22KEYSTONE ANNUAL FEE 03/01/2020 03/03/2020000803

1,173.22KEYSTONE ANNUAL FEE02-1094-5142

000345 WORKPLACE SAFETY & INSURMARCH 2020 1,835.26WSIB - QTR 1 03/23/2020 03/31/2020000270

1,835.26WSIB - QTR 102-1094-5105

000048 XPLORNET INV30347468 127.12FEB INTERNET 02/29/2020 02/29/2020000264

127.12FEB INTERNET02-1094-5120Unpaid Invoices 0.00

274,340.80Paid Invoices274,340.80Invoices Total274,340.80Selected G/L Account Total

Page 5

Payroll: $21,167.20

Grand Total: $295,508.00

Less Capital: $226,672.88

Total Operating: $68,835.12

Page 9: AGENDA MULMUR-MELANCTHON FIRE BOARD Tuesday, July …

Heather Boston

From:Sent:To:Subject:

Bob Cheeseman < [email protected]>Wednesday, January 22,2020 4:01 PM

Heather BostonRE: Status of Vianet Tower in Honeywood

Heather,

scheduled with for Wed Jan 29th

Bnh Chmeseffiffin, ,li., 't' " \"il rt

Vianet lnc.70CI5 Hwy-9$chomberg, 0N Canada LOO 1T0bob.cheeseman@vi ca

il+i 41S-20S-S303

From r Heather Boston lma ilto: hboston@mulm ur'ca]Sent: January 22,2020 11:35 AM

To: Bob CheesemanCc: brendon bogersSubject: FW: Status of Vianet Tower in Honeywood

Hi Bob,

I was wondering when will the free internet be set up at the fire hall? Did anyone from the Fire Department ever let you

know what speed of internet they would like? I think you gave them two options 2512 or LO/LO

Tha nks !

lleather Soston, CpA, CA, {SA, SCornrn I Tr*asurerTownship af Mulmur | 75507A 2'"t Line Ectst I Mttlrnur, Ontaria LgV AG&

Pttane 705-466-3343. ext.2i3 | t:ax 7A5-4$6-2922 I t'fipSlpt1#:::lit::ffi.tti,

lVtiji#L'ru&::.::;. . ,il,:.' . i'..:, . .r''. ,

1

Page 10: AGENDA MULMUR-MELANCTHON FIRE BOARD Tuesday, July …

From: Bob Cheeseman < i:*b"i:hele x*nr;lnfrilvi n*t.{:t'}>

Sent: January 21,2O2O 1L:12 AM

To : M iche I Ie Sm i be rt <msryllkfft$g$*:.]llmiL>Subject: RE: Status of Vianet Tower in Honeywood

Hi,

yes, the tower is up anr* operational. tencing is not complete, but that type of work is seas*nal, and will be completed

roughly 3'd week *f APril

Sob Cheesem&n;-' ii.. {ji ;-i : i-tI t: j,,.i :tl:'1$, ; ; : 11i 1

:, :l'

Vianet lnc"7005 Hwy-$$chomberg, ON Canada LOG 1T0bob. cheeseman@vianet. ca

i.::i: 416-209-5303

F rom : M ichel le Sm i bert [r:Ai]ta ; n"i.tmlber]i#-n":-ulm ui:, c& lSent: January 2L,2020 10:17 AM

To: Bob CheesemanSubject: Status of Vianet Tower in Honeywood

Good morning Bob - just hoping to get an update on the Tower in Honeywood. lt looks like the tower is up * is it

operational?

Michelle $mibert, MPA, CMO I Clerk

Tawnship af Mtulmur | 758{t7A }'"' Litl* #.ast I Mulntur, Arttaria LgV A68

Phane 7A5'466-3341" ext. 223 | F*x 705-466-2922 I m:imi,h-g$#""ftttjltv1'rt'{;p

"n"r,:rq,-'*'isl {gr} { )}:Liffi

2

Page 11: AGENDA MULMUR-MELANCTHON FIRE BOARD Tuesday, July …

lrfi lcLMilJ,M@rAtNglcflPf,fffi tsEPr *

758070 2ND LINE EMULMUR, (ONTARTO) LgV 0G8CANADA

Account Number:

lnvoice Number:

lnvoice Date:

Due Date:

1122171tNV29S23412

Dec 29/2019Jan 1212020

Outstanding Balance:

Total Current Charges:

Total Balance Due:

$0.00

$127.12

$127.12

lnvoice Summary

Credits and DiscountsDescription Period Date Subscription lD Amount

XPLORE2s / lOOGB

HARDWARE RENTAL

XTRA CARE

Dec 2912019 lo Jan 2812020

Dec 2912019 lo Jan 2812020

Dec 2912019 to Jan 2812020

Q4262973

Q4262973

Q4625682

SubTotal

HST (875999427RT0001) 1 3olo

lnvoice Total

Total Balance Due

$89.99

$15.00

$7.50

$112.49

$14.63

$127.12

$127.12

P ents and Other stmentsType Date Amount

ACH Payment Dec 13/2019

lf you have arranged for us to automatically withdraw your pre-authorized payment,we will be processing your payment on or about Jan 1212020

MulmDATE

-APPROVED

CHEQUE #

VENDOR

ACCOIJNT#

Xplornet Gommunications lnc.300 Lockhart Mill Rd, PO Box 9060, Woodstock, NB E7M 685 1-866-841-6001

Terms and Conditions: Please refer to www.xplornet.com/leqal

-$127.12CR

Do you have a complaint regarding a telecom or residential TV service that we haven't been able toresolve? The independent Commission for Complaints for Telecom-television Services (CCTS) may be

able to assist yo,u free of charge: www.ccts-corst.ca or 1-888-221-1687 -

IMPORTANT MESSAGES

Page 1 of 1

Page 12: AGENDA MULMUR-MELANCTHON FIRE BOARD Tuesday, July …

><PLEtrINETAccount Number:

lnvoice Number:

lnvoice Date:

Due Date:

1122',17',!

tNV30347468

Jan29l2O20Feb 1212020

MULMUR TOWNSHIP-FIREDEPT758070 2ND LINE EMULMUR, (ONTAR|O) LgV oG8CANADA

Outstanding Balance:

Total Current Charges:

Total Balance Due:

$0.00

$127.12

$127.12

lnvoice Summary

Se Credits and DiscountsDescription Period Date Subscription lD Amount

XPLOREzs / 1 OOGB

HARDWARE RENTAL

XTRA CARE

Jan 29 12020 lo F eb 2812020

Jan 29/2020 to Feb 2812020

Jan 29l2o2o lo F eb 2812020

Q4262973

Q4262973

Q4625682

SubTotal

HST (875999427RT0001 ) 1 3olo

lnvoice Total

Total Balance Due

$89.99

$1s.00

$7.50

$112.49

$14.63

$127.12

$127.12

ents and Other stmentsType Date Amount

ACH Payment Jan 12l2O2O

lf you have arranged for us to automatically withdraw your pre-authorized payment,we will be processing your payment on or about Feb 12l2O2O

Xplornet Gommunications lnc.300 Lockhart Mill Rd, PO Box 9060, Woodstock, NB E7M 685 1-866'841-6001

Terms and Conditions: Please refer to www.xplornet,com/leqal

-$127.12CR

Do you have a complaint regarding a telecom or residential TV service that we haven't been able toresolve? The independent Commission for Complaints for Telecom-television Services (CCTS) may be

able to assist you free of charge: www.ccts-cprst.ca or 1-888-221-1687.

IMPORTANT MESSAGES

Melarrcthon

Y0r" /0 g

Fire Board

,*,i)COUMI #

fr'rr.,,imur"

DATE

APPBOVED

VftNn0fi #cHF"QtiE #

Page 1 of 1

Page 13: AGENDA MULMUR-MELANCTHON FIRE BOARD Tuesday, July …

Page 1 of 1

Xplornet Communications Inc.300 Lockhart Mill Rd, PO Box 9060, Woodstock, NB E7M 6B5 1-866-841-6001

Terms and Conditions: Please refer to www.xplornet.com/legal

Account Number: 1122171Invoice Number: INV30797793

Invoice Date: Feb 29/2020 Due Date: Mar 14/2020

MULMUR TOWNSHIP-FIREDEPT 758070 2ND LINE E MULMUR, (ONTARIO) L9V 0G8CANADA

Service, Hardware, Credits and DiscountsDescription Period Date Subscription ID Amount

EARLY CANCELLATION FEE Feb 05/2020 to Feb 05/2020 A-S00638084 $30.00

HARDWARE RENTAL Feb 05/2020 to Feb 28/2020 Q4262973 -$11.61CR

XPLORE25 / 100GB Feb 05/2020 to Feb 28/2020 Q4262973 -$69.67CR

XTRA CARE Feb 05/2020 to Feb 28/2020 Q4625682 -$5.81CR

SubTotal -$57.09CR

HST (875999427RT0001) 13% -$7.43CR

Invoice Total -$64.52CR

Total Balance Due -$64.52CR

Payments and Other AdjustmentsType Date Amount

ACH Payment Feb 12/2020 -$127.12CR

If you have arranged for us to automatically withdraw your pre-authorized payment, we will be processing your payment on or about Mar 14/2020

IMPORTANT MESSAGESDID YOU KNOW… The Internet Code establishes basic rights for all consumers? Every consumer with an internet plan is protected by the Internet Code. The Internet Code explains your consumer rights and the rules your provider

must follow. To find out more, visit https://crtc.gc.ca/eng/internet/code.htm. Do you have a complaint regarding a telecom or residential TV service that we haven't been able to resolve? The independent Commission for Complaints

for Telecom-television Services (CCTS) may be able to assist you free of charge: www.ccts-cprst.ca<http://www.ccts-cprst.ca> or 1-888-221-1687.

Invoice SummaryOutstanding Balance: -$64.52CR

Total Current Charges: -$64.52CR

Total Balance Due: -$64.52CR

Page 14: AGENDA MULMUR-MELANCTHON FIRE BOARD Tuesday, July …

Mulmur-Melancthon Fire Department 07/10/2020 3:55PM2019.11.15 8.0 9759

General Ledger

Current Year To DatePrevious Year TotalBudget Actual Budget Budget RemainingActual Total Budget

Annual Department Budget vs. Actual Comparison ReportFiscal Year Ending: DEC 31,2020 - From Period 1 To Period 7 Ending JUL 31,2020

Account Description

Fund: 02 MM Fire Board

Category: 1???

1094 MM FIRE - OPERATING REV/EXP

Revenue02-1094-3001 MM FIRE PY'S OPERATING SURPLUS 0.00 (847.00)(2,173.46) (494.10)0.00 (847.00)02-1094-4000 MM FIRE-CALL REVENUE 0.00 10,000.000.00 5,833.3525,269.50 10,000.0002-1094-4010 MM FIRE - DONATIONS 0.00 0.000.00 0.002,615.00 0.0002-1094-4020 MM FIRE-OTHER REVENUE 790.00 0.000.00 0.00180.00 (790.00)02-1094-4030 MM FIRE-INTEREST EARNED 0.00 0.001,900.00 0.006,518.44 0.0002-1094-4040 MM FIRE-GRANT REVENUE 0.00 0.000.00 0.000.00 0.0002-1094-4130 MM FIRE-OP REVENUE MELANCTHON 21,144.93 43,954.0040,828.11 25,639.8540,828.10 22,809.0702-1094-4140 MM FIRE-CAP REVENUE MELANCTHON 0.00 0.0056,250.00 0.0056,250.00 0.0002-1094-4230 MM FIRE-OP REVENUE MULMUR 73,242.01 154,982.00135,909.07 90,406.15135,909.08 81,739.9902-1094-4240 MM FIRE-CAP REVENUE MULMUR 0.00 0.0056,250.00 0.0056,250.00 0.0002-1094-4300 MM FIRE-TSFR FM CAPITAL RESERVES 0.00 0.0026,372.00 0.00211,042.03 0.0002-1094-4310 MM FIRE-TSFR FM OPERATING RESERVES 0.00 0.0029,123.28 0.0029,123.28 0.0002-1094-4500 MM FIRE PR YR'S OPERATING SURPLUS 0.00 0.000.00 0.000.00 0.00

112,912.06563,985.43Total Revenue 344,459.00 95,176.94 121,385.25 208,089.00

Expense02-1094-5100 MM FIRE-MANAGEMENT SALARIES 14,897.52 31,295.0029,593.00 18,255.4031,025.89 16,397.4802-1094-5101 MM FIRE-PRACTICE WAGES 6,289.63 30,000.0027,000.00 17,500.0033,826.48 23,710.3702-1094-5102 MM FIRE-SITE WAGES 4,545.52 23,000.0023,000.00 13,416.6514,208.55 18,454.4802-1094-5103 MM FIRE-COLLEGE TRAINING WAGES 968.80 10,000.0010,000.00 5,833.358,959.46 9,031.2002-1094-5104 MM FIRE-EMPLOYER HEALTH TAX 278.51 1,000.001,000.00 583.35869.58 721.4902-1094-5105 MM FIRE-WORKERS COMPENSATION 1,835.26 6,100.006,100.00 3,558.357,400.59 4,264.7402-1094-5109 MM FIRE-SECRETARIAL DUTIES 1,000.00 2,000.002,000.00 1,166.652,000.00 1,000.0002-1094-5110 MM FIRE-SCBA 62.63 3,500.003,500.00 2,041.654,519.91 3,437.3702-1094-5112 MM FIRE-VEHICLE FUEL 1,589.10 3,700.003,700.00 2,158.353,242.03 2,110.9002-1094-5114 MM FIRE-BLDG & GROUNDS MAINTENANCE 1,227.77 5,000.005,000.00 2,916.656,182.21 3,772.2302-1094-5115 MM FIRE-MATERIALS & SUPPLIES 3,349.13 4,000.004,000.00 2,333.356,076.30 650.8702-1094-5116 MM FIRE-RADIO MAINTENANCE/REPAIRS 1,075.16 3,000.003,000.00 1,750.006,590.06 1,924.8402-1094-5117 MM FIRE-HEAT & HYDRO 2,357.33 5,250.006,250.00 3,062.504,325.37 2,892.6702-1094-5118 MM FIRE-DEPT COURSES 1,806.02 4,000.004,000.00 2,333.356,326.41 2,193.9802-1094-5119 MM FIRE-ASSOCIATION FEES 309.49 410.00410.00 239.15309.49 100.5102-1094-5120 MM FIRE-COMMUNICATIONS 5,666.85 14,500.0014,500.00 8,458.3513,312.81 8,833.1502-1094-5121 MM FIRE-MISC (AWARDS) 0.00 2,000.002,000.00 1,166.65109.85 2,000.0002-1094-5122 MM FIRE-TREASURER'S EXPENSE 5,000.00 10,000.0010,000.00 5,833.3510,000.00 5,000.0002-1094-5123 MM FIRE-PREVENTION & INSPECTIONS 274.75 1,200.001,000.00 700.000.00 925.2502-1094-5124 MM FIRE-PROPANE 2,477.09 5,500.005,000.00 3,208.355,788.30 3,022.9102-1094-5125 MM FIRE-AUDIT 0.00 2,544.002,544.00 1,484.002,458.52 2,544.0002-1094-5128 MM FIRE-CAPITAL PURCHASES 0.00 0.0026,372.00 0.000.00 0.0002-1094-5130 MM FIRE-ASSET MANAGEMENT PLAN 0.00 1,000.001,000.00 583.351,000.00 1,000.0002-1094-5134 MM FIRE-INSURANCE 12,869.55 18,500.0018,000.00 10,791.6517,601.39 5,630.4502-1094-5140 MM FIRE-TRAVEL 0.00 500.00500.00 291.650.00 500.0002-1094-5141 MM FIRE-MEALS & ENTERTAINMENT 0.00 650.00650.00 379.15482.06 650.0002-1094-5142 MM FIRE-OFFICE & COMPUTER SUPPLIES 1,316.70 1,600.001,500.00 933.351,693.74 283.3002-1094-5143 MM FIRE-MEDICAL SUPPLIES 1,811.47 500.00500.00 291.650.00 (1,311.47)

Page 1

Page 15: AGENDA MULMUR-MELANCTHON FIRE BOARD Tuesday, July …

Mulmur-Melancthon Fire Department 07/10/2020 3:55PM2019.11.15 8.0 9759

General Ledger

Current Year To DatePrevious Year TotalBudget Actual Budget Budget RemainingActual Total Budget

Annual Department Budget vs. Actual Comparison ReportFiscal Year Ending: DEC 31,2020 - From Period 1 To Period 7 Ending JUL 31,2020

Account Description

02-1094-5144 MM FIRE-EQUIP REPAIRS & MAINT. 77.94 2,600.002,600.00 1,516.65582.27 2,522.0602-1094-5145 MM FIRE-MTO REPORTS 70.00 300.00300.00 175.00350.00 230.0002-1094-5146 MM FIRE-BANK CHARGES 623.90 440.00440.00 256.65441.00 (183.90)02-1094-5150 MM FIRE-IT SUPPORT 0.00 0.000.00 0.000.00 0.0002-1094-5160 MM FIRE - EQUIPMENT SUPPLIES 245.15 500.00500.00 291.65680.20 254.8502-1094-5161 MM FIRE - REPAIRS PUMPER #41 1999 FREIGHTLINER 109.41 3,500.003,500.00 2,041.651,307.36 3,390.5902-1094-5162 MM FIRE - REPAIRS RESCUE#42 2000 INT'L TANKER FL60 880.52 1,000.003,500.00 583.352,313.75 119.4802-1094-5163 MM FIRE - REPAIRS TANKER#43 2005 INT'L TANKER 7500 530.56 3,500.003,500.00 2,041.651,742.21 2,969.4402-1094-5164 MM FIRE - REPAIRS PUMPER #44 2009 SPARTAN ZS4 1,070.12 3,500.003,500.00 2,041.651,966.97 2,429.8802-1094-5165 MM FIRE - REPAIRS 2006 TRAILER (RME) 333.76 1,000.001,000.00 583.35312.91 666.2402-1094-5166 MM FIRE - REPAIRS ARGO 0.00 1,000.001,000.00 583.353,621.73 1,000.0002-1094-5300 MM FIRE-TSFR TO CAPITAL RESERVES 0.00 0.00112,500.00 0.00112,500.00 0.0002-1094-5310 MM FIRE-TSFR TO OPERATING RESERVES 0.00 0.000.00 0.000.00 0.0002-1094-5350 MM FIRE-GAIN/LOSS ON DISPOSAL 0.00 0.000.00 0.000.00 0.0002-1094-5400 MM FIRE-AMORTIZATION 0.00 0.000.00 0.0056,225.91 0.00

133,139.36370,353.31Total Expense 344,459.00 74,949.64 121,385.20 208,089.00

0.00 20,227.30 0.00Dept Excess Revenue Over (Under) Expenditures (20,227.30)193,632.12 0.05

1095 MM FIRE - CAPITAL FUND

Revenue02-1095-4010 MM FIRE-CAPITAL DONATIONS 0.00 0.000.00 0.000.00 0.0002-1095-4030 MM FIRE-INTEREST EARNED 1,171.21 2,000.000.00 1,166.650.00 828.7902-1095-4040 MM FIRE-CAPITAL GRANT REVENUE 0.00 0.000.00 0.000.00 0.0002-1095-4050 MM FIRE-SALE OF VEHICLES 55,000.00 30,000.000.00 17,500.000.00 (25,000.00)02-1095-4140 MM FIRE-CAP REV. MELANCTHON 28,958.33 58,750.000.00 34,270.850.00 29,791.6702-1095-4240 MM FIRE-CAP REVENUE MULMUR 58,750.00 58,750.000.00 34,270.850.00 0.0002-1095-4300 MM FIRE-TSFR FM CAPITAL RESERVES 0.00 303,456.000.00 177,016.000.00 303,456.00

309,076.460.00Total Revenue 0.00 143,879.54 264,224.35 452,956.00

Expense02-1095-5200 MM FIRE-CAPITAL PURCHASES 221,582.20 335,456.000.00 195,682.650.00 113,873.8002-1095-5300 MM FIRE-TSFR TO CAPITAL RESERVES 57,916.67 117,500.000.00 68,541.650.00 59,583.33

173,457.130.00Total Expense 0.00 279,498.87 264,224.30 452,956.00

0.00 (135,619.33) 0.00Dept Excess Revenue Over (Under) Expenditures 135,619.330.00 0.05

(115,392.03)0.00193,632.12 0.10 0.00115,392.03Category Excess Revenue Over (Under) Expenditures

Page 2

Page 16: AGENDA MULMUR-MELANCTHON FIRE BOARD Tuesday, July …

STAFF REPORT TO: Mulmur-Melancthon Fire Board

FROM: Heather Boston, Treasurer

DATE: July 10, 2020

SUBJECT: Fire Call Fees

PURPOSE:

To provide the Board with some background information reguarding the Tariff of Fees charged for Fire Deptarment Services.

BACKGROUND & DISCUSSION: On May 5, 2009 the Shelburne Fire Board passed the following resolution: Be it Resolved that the Shelburne and District Fire Board will be increasing their hourly rate for fire vehicle response to $550.00 and every additional ½ hour to $275.00 and our service not required (flat fee) to $550.00 effective June 1st, 2009 and that the rate will be reviewed annually, using the criteria of actual costs incurred per call, per previous calendar year. Carried On March 6, 2012 the Shelburne Fire Board passed the following resolution: Review of Fire Fees The Secretary-Treasurer reported on what other local fire departments are charging as well as what our average annual cost per call has been for the last 2 years. The following motion was then passed: Be it Resolved that the Shelburne & District Fire Board will be increasing their hourly rate for fire vehicle response to $665.00/hr, and every additional ½ hour to $332.50, and our service not required (flat fee) to $665.00, effective January 1st, 2012 and ask that each participating Municipality amend their Tariff of Fees By-Law for Fire Department services accordingly. Carried On July 17, 2017, the Mulmur-Melancthon Board passed the following resolution: The Board agreed to defer to the Incident Commander’s discretion whether or not to charge for calls at which the Fire Department attends but are not needed. Motion: THAT the Mulmur-Melancthon Fire Board reviewed the current Tariff of Fees for Fire Department Services and increases the per hour fee to $665.00 and ½ hour fee to $332.50 effective immediately. Carried. Grand Valley Fire Board based their fees on the average five years of operating budget per actual number of calls and then divided that by three trucks to get the cost per truck.

Page 17: AGENDA MULMUR-MELANCTHON FIRE BOARD Tuesday, July …

2

Staff have broken down the costs into four options: cost per truck hour, cost per response, cost per call, and cost per incident hour. The cost that most closely corresponds to the Boards current fee of $665/hr is the cost per response at $666.49.

5 yr Avg

Operating costs $ 201,214

Capital Costs $ 78,711

Total 5 Year Avg. $ 279,925

Truck Call Hours 149.16

Cost per Truck Hr. $ 1,876.68

Number of Responses 105

Cost per response $ 2,665.95

Divided by 4 trucks $ 666.49

Number of Fire Calls 74

Cost per Call $ 3,782.77

Divided by 4 trucks $ 945.69

Incident Hours 654.50

Cost per Incident Hours $ 427.69

RECOMMENDATION:

THAT the Board receive the Treasurers report, Fire Call Fees. Respectfully submitted,

Heather Boston

Heather Boston, CPA, CA, CGA, BComm

Treasurer


Recommended