Regular Board Meeting - February 22, 2017

Ganado Fire District

3:22 PM 02/22/17

Profit & Loss Budget vs. Actual

July 2016 through June 2017

Accrual Basis

Jul '16 - Jun 17

Budget

$ Over Budget

% of Budget

0.00

0.00

0.00

0.0%

800 · CAPITAL - Other

0.00

0.00

0.00

0.0%

Total 800 · CAPITAL

810 · RESERVED FUND 811 · EXCEEDING EXPENSE

36,000.00 3,520.00

0.00 0.00

36,000.00 3,520.00 184,792.11

100.0% 100.0%

812 · IMPROVEMENTS

0.00

-184,792.11

0.0%

810 · RESERVED FUND - Other

39,520.00

-184,792.11

224,312.11

-21.4%

Total 810 · RESERVED FUND

538,180.80

550,699.92

-12,519.12

97.7%

Total Expense

-19,056.52

185,824.08

-204,880.60

-10.3%

Net Ordinary Income

Net Income

-19,056.52

185,824.08

-204,880.60

-10.3%

Page 4