Regular Board Meeting - January 25, 2017

Ganado Fire District

4:25 PM 01/25/17

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

481,841.87

550,699.92

-68,858.05

87.5%

Total Expense

-26,089.92

185,824.08

-211,914.00

-14.0%

Net Ordinary Income

Net Income

-26,089.92

185,824.08

-211,914.00

-14.0%

Page 4