Regular Fire Board Meeting - May 2, 2024

Ganado Fire District

12:25 PM

Profit & Loss Budget vs. Actual

04/03/24

July 2023 through June 2024

Accrual Basis

Budget

3,749.99

Total 602 · REPAIR & MAINTENANCE

604 · OTHER OPERATIONAL EXPENSES 604a · EMS supplies

500.00

1,000.00

604b · Station supplies

416.67

604c · Chemicals

0.00

604d · Turnout clothing 604e · Uniform Clothing

300.00 80.00

604f · Oxygen/air cylinder rental

0.00

604g · Oxygen refill

500.00

604h · Meals

0.00

604i · Equipment

2,796.67

Total 604 · OTHER OPERATIONAL EXPENSES

605 · COMMUNICATIONS 605a · Communications repairs 605b · Communications equipment 605 · COMMUNICATIONS - Other Total 605 · COMMUNICATIONS

66.66

0.00

66.66

608 · TRAINING EXPENSES 608a · DVDs, ID Badges, etc.

0.00

100.00

608b · Travel per diem

0.00

608c · Tuition

400.00

608d · Equip. training expenses

0.00

608e · Certification Fee

250.00

608f · Motels

608 · TRAINING EXPENSES - Other Total 608 · TRAINING EXPENSES 609 · UTILITIES 609a · Electric & Water Expense 609b · Communications Expense 609c · Garbage Disposial Expense 609d · Subscription Expense 609e · Propane & Natural Gas Expense

750.00

2,000.00 1,250.00

541.66 125.00 250.00

0.00

609 · UTILITIES - Other

4,166.66

Total 609 · UTILITIES

OPERATIONS - Other

20,993.31

Total OPERATIONS

500 · PERSONNEL

501 · SALARIES & WAGES 501a · CAREER PERSONNEL 501a.1 · Fire Chief

4,800.00

501a.2 · Administrator Personnel 501a.2a · Administrative Assistant

3,081.60

0.00

501a.2b · Office Clerk

3,081.60

Total 501a.2 · Administrator Personnel

501a.3 · Ganado Personnel 501a.3a · Lieutenant

3,073.60

0.00

501a.3b · Fire Engineer/EMT 501a.3c · Firefighter/EMT #1 501a.3d · Firefighter/EMT #2 501a.3e · Part Time Volunteer

2,576.00

0.00

769.23

6,418.83

Total 501a.3 · Ganado Personnel

501a.4 · Klagetoh Personnel

Page 29