Purpose of Presentation:
Share the Proposal Made to the Village Fire Commission
(Dec. 19, 2018)
With Update Since Presentation
1 January 15, 2019
Purpose of Presentation: Share the Proposal Made to the Village - - PowerPoint PPT Presentation
Purpose of Presentation: Share the Proposal Made to the Village Fire Commission (Dec. 19, 2018) With Update Since Presentation 1 January 15, 2019 Pr Pres esentat entation ion to th o the e Village lage Fi Fire e Com ommission
1 January 15, 2019
2 January 15, 2019
(BHV 19%)
January 15, 2019 3
Page 4 January 15, 2019
5 January 15, 2019
6 January 15, 2019
7 January 15, 2019
8 January 15, 2019
9 January 15, 2019
10 January 15, 2019
11 January 15, 2019
12 January 15, 2019
13 January 15, 2019
14
January 15, 2019
15
January 15, 2019
16 January 15, 2019
DESCRIPTION VFD STA. 2 VFD STA. 2 EMS EMS/FIRE Land Cost $ 1,000,000.00 $ 1,000,000.00 Building Cost (includes contingency) $ 1,500,000.00 $ 1,800,000.00 Design and Management $ 120,000.00 $ 120,000.00 Furniture and Fixtures $ 50,000.00 $ 50,000.00
FINANCING COST 4.0% 4.0% Project Cost Amortization 30 years 30 years
17 January 15, 2019
18 January 15, 2019
DESCRIPTION VFD STATION 2 EQUIPMENT COST NEW EMS Equipment
Fraizers 6 wheeled Ambulance
$185,000.00
Maintenance Equipment, Lights, Siren, Other
$20,000.00
Ambulance equipment Zoll X-Series Monitor
$30,000.00
Lucas 2 Device
$14,000.00
Stryker XPS Stretcher
$18,000.00
Rad-57 CO/SpO2
$5,100.00
Stryker Stair Chair
$3,000.00
Initial ALS Equipment
$70,100.00
IT/Supplies Toughbook Computer/2 handheld radios
$8,800.00
Medical Disposable supplies
$8,100.00
Reusable Medical supplies/equipment
$8,000.00
Total Other
$24,900.00
19 January 15, 2019
Description-Operating Budget Additional EMS Staff
Shift A Firefighter/Paramedic $70,000.00 Shift A Firefighter/EMT $60,000.00 Shift B Firefighter/Paramedic $70,000.00 Shift B Firefighter/EMT $60,000.00 Shift C Firefighter/Paramedic $70,000.00 Shift C Firefighter/EMT $60,000.00 Relief Firefighter/Paramedic $52,500.00 Relief Firefighter/EMT $45,000.00 Subtotal $487,500.00 FRINGE BENEFITS (40%) $195,000.00 TOTAL PERSONNEL COST $682,500.00
Miscellaneous Operating Building Supplies & Maintenance $15,000.00 Insurance (Casualty) $5,000.00 Public Utilities $12,000.00
TOTAL MISCELLANEOUS EXPENSE
$32,000.00 TOTAL PERSONNEL & MISC. $714,500.00
20 January 15, 2019
Total Cost Who Pays? VFD Cost to Fully Staff & Add Ambulance Annual Incremental Cost for Station 2 Ongoing Monthly Costs
Ambulance/ Supplies to set up Ambulance $300,000 VFD $300,000 Capital/One Time Operations Personnel $682,500 VFD $682,500 Annual $56,875 Land/ Building $2,670,000 to $2,970,000 Bunker Hill will “front” the costs; VFD will pay 30 yr amortization $153,000 - $170,000 $14,167 Operations Cost – Station 2 $32,000 VFD $32,000 $2,666
Total $300,00 Capital $682,500 Annual $185,000 to $202,000 Annual
21 January 15, 2019
Cap.
$ 1,841,319.49 Hedwig 329 18.50 % Hilshire 31 3.00% Hunters Creek 162 22.25% Piney Point 121 21.00% Spring Valley 197 16.25%
23 January 15, 2019
24 January 15, 2019
January 15, 2019 25
26 January 15, 2019
27 January 15, 2019