Regular Fire Board Meeting - January 25, 2023
Ganado Fire District
Regular Fire Board
Meeting
“ Protect life and property ”
Governing Board Members
Althea James, Fire Board Chairperson
Margaret Etcitty, Fire Board Clerk
LaVerne Joe, Fire Board Member
Vacant, Fire Board Member
Vacant, Fire Board Member
District Administrators
Dewayne Woodie, Fire Chief
Marcarlo Roanhorse, Administrative Assistant
Lennix Peshlakai, Ganado EMS/Fire Lieutenant
Jeremy Begay, Steamboat Fire Lieutenant
Evander Leonard, Klagetoh Fire Lieutenant
Shirlene Attson, Communication Supervisor
January 18, 2023
Location: Ganado Fire Station 1
GANADO FIRE DISTRICT___ P.O. BOX 718 GANADO, ARIZONA 86505 (928) 755-3424 FAX: (928) 755-6330
ESTABLISHED 1982
PUBLIC NOTICE OF PUBLIC REGULAR MEETING GANADO FIRE DISTRICT GOVERNING BOARD
PLEASE TAKE NOTICE THAT the Governing Board of Ganado Fire District , pursuant to A.R.S. 38-431.09 , hereby gives notice that it will hold its regular meeting on the following dates, at the following time and place: DATE: January 25, 2023 PLACE: Ganado Fire Station TIME: 6:00 P.M. MST
Copies of agendas for regular and special meetings and executive sessions may be obtained at: Ganado Fire District, Station One, Ganado, Arizona 86505
The respective agenda will be available to the public at such location not less than 24 hours prior to a meeting, unless the meeting covers an emergency as provided in A.R.S. 38-431.02. Executive sessions may be held by the Governing Board Meeting as provided in A.R.S. 38-431.03 . Notice of executive sessions will also be posted at the posting place 24 hours prior to meeting unless the meeting covers an emergency as provided in A.R.S. 38-431.02 . The Governing Board reserves the right to hold special meetings at times and places other than mentioned above. Notice of the time and place of any special meeting will be posted at the posting place as provided in A.R.S. 38-431.02 .
DATED this_ 17 th day of ___ January ___, __ 2023 __ NAME OF DISTRICT: __ Ganado Fire District __ BY: __ Dewayne Woodie, Fire Chief _ _
Posted on this 24 th day of January 2023 at 12:00 P.M. MST by: Mr. Marcarlo Roanhorse, Admin. Assistant
Call meeting
to order
Roll Call
Ms. Althea James
Fire Board Clerk
Mrs. Margaret Etcitty
Fire Board Member
Ms. LaVerne Joe
Fire Board Member
The Pledge of
Allegiance
I pledge allegiance to the
flag of the United States of
America, and to the
republic for which it
stands, one nation under
God, indivisible, with
liberty and justice for all.
Call to the
public
Approval of
Agenda
GANADO FIRE DISTRICT _ P.O. BOX 718 GANADO, ARIZONA 86505 (928) 755-3424 FAX: (928) 755-6330
ESTABLISHED 1982
NOTICE OF PUBLIC MEETING OF THE BOARD OF DIRECTORS
PURSUANT TO A.R.S. 38-431.02 NOTICE IS GIVEN TO THE BOARD OF DIRECTORS OF THE GANADO FIRE DISTRICT BOARD AND TO THE GENERAL PUBLIC THAT THE BOARD WILL HOLD A MEETING OPEN TO THE PUBLIC ON JANUARY 25, 2023 BEGINNING AT 6:00 P.M. MST AT THE GANADO FIRE STATION, GANADO, ARIZONA . * THE BOARD OF DIRECTORS MAY VOTE TO DISCUSS THIS MATTER IN EXECUTIVE SESSION PURSUANT TO A.R.S. 38-431-03. THE NAME OF THE INDIVIDUALS INVOLVED MAY BE OBTAINED FROM THE FIRE CHIEF’S OFFICE.
BOARD MEMBERS OF THE FIRE DISTRICT MAY ATTEND EITHER IN PERSON OR, WHEN NECESSARY, BY TELEPHONE, VIDEO CONFERENCEING.
Join Zoom Meeting https://us02web.zoom.us/j/81900455486?pwd=SXBORUE0aWlzQm45WVpVb1lOcEFjQT09
Meeting ID: 819 0045 5486 Passcode: 3424 One tap mobile
+13462487799,,81900455486#,,,,*3424# US (Houston) +16699009128,,81900455486#,,,,*3424# US (San Jose)
Dial by your location +1 346 248 7799 US (Houston) +1 669 900 9128 US (San Jose) +1 253 215 8782 US (Tacoma) +1 312 626 6799 US (Chicago) +1 646 558 8656 US (New York) +1 301 715 8592 US (Washington DC) Meeting ID: 819 0045 5486 Passcode: 3424
AGENDA
1. CALL TO ORDER
2. ROLL CALL
3. PLEDGE OF ALLEGIANCE/MOMENT OF SILENCE
4. CALL TO THE PUBLIC: Consideration of concerns and comments from the public. Those wishing to address the Board are required to fill out a Request to Address the Board Form and Sign the Attendance Sign-In Sheet. Members of the Board may not discuss items that are not on the agenda. Therefore, action taken as a result of public comment will be limited to directing staff to study the matter or to scheduling the matter for further consideration and decision later date.
5. APPROVAL OF AGENDA
6. CONSENT AGENDA Review, Discussion, and Possible Action to Approve the Consent Agenda. (Documentation concerning the matters on the Consent Agenda may be reviewed at the District Office. Any matter on the Consent Agenda will be removed from the Consent Agenda and discussed as a regular agenda item, upon the request of any Board members.) a. Approval of Previous Regular & Special Board Meeting Minutes
Posted on this 24 th day of January 2023 at 12:00 P.M. MST by Mr. Marcarlo Roanhorse, Admin. Assistant
i. Regular Board Meeting minutes on January 4, 2023
b. Approval of Fire Chief Reports
i. December 2022 Fire Chief Report – Fire Chief Woodie
c. Approval of Monthly Financial and Budget Reports
i. December 2022 Financial and Budget Report – Administrative Assistant Mr. Roanhorse
7. NEW BUSINESS a. Discuss and possible action to approve process to advertise vacant fire board position and accept letter of interest from interested candidates of interim board member (2) position. 8. DATE AND TIME OF NEXT MEETING a. February 15, 2023, at Ganado Fire Station One and/or ZOOM at 6:00 PM MST (Subject to Change) b. Alternate Date: February 22, 2023, at Ganado Fire Station One and/or ZOOM at 6:00 PM MST (Subject to Change)
9. FUTURE AGENDA ITEMS This provides an opportunity for the Board to direct staff to include items on future agendas for further consideration and decision later date or to further study a matter.
10. BENEDICTION BY INVITATION
11. ADJOURNMENT
DATED this _17 th _ day of ___January___, __2023__
NAME OF DISTRICT: __ Ganado Fire District __ BY: __ Dewayne Woodie, Fire Chief __
Posted on this 24 th day of January 2023 at 12:00 P.M. MST by Mr. Marcarlo Roanhorse, Admin. Assistant
Consent Agenda
Approval of
Previous
Meeting Minutes
GANADO FIRE DISTRICT _ P.O. BOX 718 GANADO, ARIZONA 86505 (928) 755-3424 FAX: (928) 755-6330
ESTABLISHED 1982
NOTICE OF PUBLIC MEETING OF THE BOARD OF DIRECTORS
PURSUANT TO A.R.S. 38-431.02 NOTICE IS GIVEN TO THE BOARD OF DIRECTORS OF THE GANADO FIRE DISTRICT BOARD AND TO THE GENERAL PUBLIC THAT THE BOARD WILL HOLD A MEETING OPEN TO THE PUBLIC ON JANUARY 4, 2023 BEGINNING AT 6:00 P.M. MST AT THE GANADO FIRE STATION, GANADO, ARIZONA . * THE BOARD OF DIRECTORS MAY VOTE TO DISCUSS THIS MATTER IN EXECUTIVE SESSION PURSUANT TO A.R.S. 38-431-03. THE NAME OF THE INDIVIDUALS INVOLVED MAY BE OBTAINED FROM THE FIRE CHIEF’S OFFICE.
BOARD MEMBERS OF THE FIRE DISTRICT MAY ATTEND EITHER IN PERSON OR, WHEN NECESSARY, BY TELEPHONE, VIDEO CONFERENCEING.
Join Zoom Meeting https://us02web.zoom.us/j/81900455486?pwd=SXBORUE0aWlzQm45WVpVb1lOcEFjQT09
Meeting ID: 819 0045 5486 Passcode: 3424 One tap mobile
+13462487799,,81900455486#,,,,*3424# US (Houston) +16699009128,,81900455486#,,,,*3424# US (San Jose)
Dial by your location +1 346 248 7799 US (Houston) +1 669 900 9128 US (San Jose) +1 253 215 8782 US (Tacoma) +1 312 626 6799 US (Chicago) +1 646 558 8656 US (New York) +1 301 715 8592 US (Washington DC) Meeting ID: 819 0045 5486 Passcode: 3424
MEETING MINUTES
1. CALL TO ORDER at 6:15 p.m. by Althea James.
2. ROLL CALL Althea James, Margaret Etcitty, and LaVerne Joe.
Board Clerk Althea James handed Chair authorities to Fire Chief Woodie to carry out the role chair responsibilities for the Governing Board reorganization action items on the agenda. Chief Woodie accepted the roles and requested Administrative Assistant Roanhorse to assist with protocols.
3. GOVERNING BOARD REORGANIZATIONA ACTION
a. Review discuss and possible action to elect Fire Board Chairperson.
i. Fire Chief Woodie opened the floor up for nominations for Fire Board Chairperson position. Margaret Etcitty nominated Althea James for the Fire Board Chairperson position and seconded by LaVerne Joe. Althea James accepted the nomination. LaVerne Joe motioned to close nominations and vote for Althea James as Fire Board Chairperson and seconded by Margaret Etcitty. Voice vote: 3-0-0. Laverne Joe motioned to certify Althea James as Fire Board Chairperson and second by Margaret Etcitty. Voice Vote: 3-0-0. Althea James is the newly elected Fire Board Chairperson and thanks the board for the position.
Posted on this 3 rd day of January 2023 at 5:30 P.M. MST by Mr. Marcarlo Roanhorse, Admin. Assistant Fire Chief Dewayne Woodie handed chair authority and responsibilities to Althea James.
b. Review discuss and possible action to elect Fire Board Clerk.
i. Althea James opened the floor up for nominations for Fire Board Clerk position. LaVerne Joe nominated Margaret Etcitty for the Fire Board Clerk position and seconded by Althea James. Margaret Etcitty accepted the nomination. LaVerne Joe motioned to closed nominations and vote for Margaret Etcitty as Fire Board Clerk and seconded by Althea James. Voice vote: 3-0-0. Altea James motioned to certify Margaret Etcitty as Fire Board Clerk and second by LaVerne Joe. Voice Vote: 3-0-0. Margaret Etcitty is the newly elected Fire Board Clerk and thanks the board for the position. c. Review discuss and possible action to establish date and time for all regular Fire Board meetings on the third Wednesday of each month at 6:00 P.M. local time (with subject to change). i. LaVerne Joe motion to approve establish date and time for all regular Fire Board meetings on the third Wednesday of each month at 6:00 P.M. local time (with subject to change) and seconded by Margaret Etcitty. Voice Vote: 3-0-0. d. Review, discuss, and possible action to designate the following locations for posting of all meeting agendas: GFD Lobby, Ganado Post Office, Chapter Houses in the GFD area, and GFD website. i. LaVerne Joe motioned to approve and designate the following locations for posting of all meeting agendas: GFD Lobby, Ganado Post Office, Chapter Houses in the GFD area, and GFD website and seconded by Margaret Etcitty. Voice Vote: 3-0-0. 5. CALL TO THE PUBLIC: Consideration of concerns and comments from the public. Those wishing to address the Board are required to fill out a Request to Address the Board Form and Sign the Attendance Sign-In Sheet. Members of the Board may not discuss items that are not on the agenda. Therefore, action taken as a result of public comment will be limited to directing staff to study the matter or to scheduling the matter for further consideration and decision later date. None. 7. CONSENT AGENDA Review, Discussion, and Possible Action to Approve the Consent Agenda. (Documentation concerning the matters on the Consent Agenda may be reviewed at the District Office. Any matter on the Consent Agenda will be removed from the Consent Agenda and discussed as a regular agenda item, upon the request of any Board members.) LaVerne Joe motion to approve consent agenda and seconded by Althea James. Voice Vote: 3-0 0. a. Approval of Previous Regular & Special Board Meeting Minutes i. Regular Board Meeting minutes on November 22, 2022 b. Approval of Fire Chief Reports i. November 2022 Fire Chief Report – Fire Chief Woodie c. Approval of Monthly Financial and Budget Reports i. November 2022 Financial and Budget Report – Administrative Assistant Mr. Roanhorse 4. PLEDGE OF ALLEGIANCE/MOMENT OF SILENCE Lead by Fire Chief Dewayne Woodie. 6. APPROVAL OF AGENDA Laverne Joe motion to approve agenda as presented and seconded by Margaret Etcitty. Voice Vote: 3-0-0. 8. NEW BUSINESS a. Discussion and possible action to approve the deletion of former Fire Board Member(s) Larry Noble and Steven Kee, as authorized signers of all Ganado Fire District National Bank of Arizona account(s). i. Laverne Joe motion to approve all New Business items a. (the deletion of former Fire Board Member(s) Larry Noble and Steven Kee, as authorized signers of all Ganado Fire District National Bank of Arizona account(s).) b. (the deletion of former Fire Board Member(s) Larry Noble and Steven Kee, as authorized signers of all Ganado Fire District Bank of America account(s).) c. (Ganado Fire District resolution: Ganado Fire District Respectfully Supports Navajo Nation Council Legislation #0275-22; An Action Related To An Emergency And The Navajo Nation Council; Amending Navajo Nation Council Resolution No. CO-53-21; Extending The Deadline For The Sihasin Fund Ganado Fire District Emergency Vehicle Expenditure Plan.) and d. (board member(s) to attend the AFDA 2023 Winter Conference from January 11-14, 2023 in Laughlin, Nevada.) and seconded by Althea James. Voice Vote: 3-0-0. b. Discussion and possible action to approve the deletion of former Fire Board Member(s) Larry Noble and Steven Kee, as authorized signers of all Ganado Fire District Bank of America account(s). c. Review discuss and possible action to approve Ganado Fire District resolution: Ganado Fire District Respectfully Supports Navajo Nation Council Legislation #0275-22; An Action Related To An Emergency And The Navajo Nation Council; Amending Navajo Nation Council Resolution No. CO-53-21; Extending The Deadline For The Sihasin Fund Ganado Fire District Emergency Vehicle Expenditure Plan. d. Review discuss and possible action to approve board member(s) to attend the AFDA 2023 Winter Conference from January 11-14, 2023 in Laughlin, Nevada. 9. DATE AND TIME OF NEXT MEETING a. January 18, 2023, at Ganado Fire Station One and/or ZOOM at 6:00 PM MST (Subject to Change) i. LaVerne Joe motioned to accept the next date and time & alternative date and time of meeting with subject to change and seconded by Althea James. Voice Vote: 3-0-0.
Posted on this 3 rd day of January 2023 at 5:30 P.M. MST by Mr. Marcarlo Roanhorse, Admin. Assistant
b. Alternate Date: January 25, 2023, at Ganado Fire Station One and/or ZOOM at 6:00 PM MST (Subject to Change)
10. FUTURE AGENDA ITEMS This provides an opportunity for the Board to direct staff to include items on future agendas for further consideration and decision later date or to further study a matter. None.
11. BENEDICTION BY INVITATION respectfully provided by LaVerne Joe.
12. ADJOURNMENT LaVerne Joe motioned to adjourn the regular fire board meeting on January 4 th , 2023 at 6:43 p.m. and seconded by Margaret Etcitty. Voice Vote 3-0-0. Althea James adjourns the regular fire board meeting on January 4 th , 2023 at 6:43 p.m.
DATED this _3 rd _ day of ___January___, __2023__
NAME OF DISTRICT: __ Ganado Fire District __ BY: __ Dewayne Woodie, Fire Chief __
Posted on this 3 rd day of January 2023 at 5:30 P.M. MST by Mr. Marcarlo Roanhorse, Admin. Assistant
Ganado Fire District
Fire Chief Report
Fire Chief Monthly Report – December 2022
_ GANADO FIRE DISTRICT _ P.O. BOX 718 GANADO, ARIZONA (928) 755-3424 FAX: (520) 755-6330
Fire Chief Monthly Report December 2022
REPORT SUMMARY A. PERSONNEL
1. Monthly Call (Exhibit A) and Training Attendances
PERSONNEL
DEP’T
X X X X
Dewayne Woodie, Fire Chief/EMT-B
5
IN-HOUSE 0/6
0 0 0 0 0 0 0 0 0 0 0 0
CAREER
PART-TIME
VOLUNTEER CALL
VOLUME
TRAINING HOURS
OUTSIDE
TRAINING HOURS
ADMIN
Marcarlo Roanhorse, Administrator Assistant/EMT-B Shirlene Attson, Communication Supervisor
NA NA
0 0 0 0 0
0/0 0/0 0/0 0/0 0/0 0/0 0/0 0/0 0/0 0/0
Harriett Begay, Dispatcher Dionna Lee, Dispatcher Evander Leonard, Dispatcher Jennifer Yazzie, Dispatcher
DISPATCH
X X X
STATION ONE (Ganado Station) Lennix Peshlakai, Fire/EMS Lieutenant/EMT-B Johnavan Wagoner, Firefighter II Latasha Lee, Firefighter II/EMT-B Chantel Cook, Firefighter II/AEMT Brendan A. James, Explorer STATION TWO (Steamboat Station) Jeremy Begay, Fire Lieutenant/EMT-B STATION THREE (Klagetoh Station) Evander R. Leonard, Fire Lieutenant/EMT-B Marcarlo Roanhorse, Firefighter II/EMT-B
X X X
19 19
1 3 0
X X
OPERATION
X
19
0/0
0
X
29
0/0 0/0
0 0
X
4
R = Reserve
M = Medical Leave RC = Recruit
B. Employment Separation None Employment Hire:
Evander Leonard was hired back as a full-time Lieutenant for Klagetoh Station.
C. INCIDENTS (Non-Urgent and Urgent): 1. Exhibit B shows each month and End of the Year Statistics of Incidents for Ganado Fire, NN Law Enforcement, and Community Training: a. Ganado Fire District (GFD) Incidents 1. 72 for the month of December 2022
1 | P a g e
Fire Chief Monthly Report – December 2022
2. 1115 for the end of the Year 2022 b. Navajo Nation Law Enforcement (NNLE) Incidents 1. 36 Call Taking for the month of December 2022 2. 469 for the end of the Year 2022 c. Community Training 1. Monthly CPR/AED and Basic First Aid Training
schedule (Exhibit D) is available for the new year 2023. 2. Monthly Fire Safety and Extinguishing Training schedule (Exhibit D) is available for the new year 2023. 2. Exhibit C shows the summary of the different types of Incidents for each month and end of the Year 2022. D. ACCOMPLISHMENTS: 1. FIRE DISTRICT a. 12/05/2022: All paid employees received a 13-15% pay increase effective December 5, 2022 (Exhibit E).
b. 12/23/2022 at 2pm: Christmas Dinner for the personnel and their families at Station One Training/Conference Room. c. 01/04/2023 at 6:00 pm: Regular Monthly Governing Board Meeting at Station One Training/Conference Room.
E. MAINTENANCE
1. Ganado Fire Station - Lt. Peshlakai is the custodian for Station 1 Building and Apparatus: a. Utility 10 was pulled out of service problems with the Automatic Transmission. b. Tanker 10 was pulled out of service for PTO (Power Take Off) gear issues not engaging. c. Rescue 11 was pulled out of services for hard start relating to the distributor system. d. Attack 10 - Out of service for poor engine performance and determine needs a new engine. 2. Steamboat Fire Station - Lt. Begay is the custodian for Station 2 Building and Apparatus: a. Attack 20 is assigned to Steamboat Fire Station. 3. Klagetoh Fire Station – Lt. Leonard is the custodian for Station 3 Building and Apparatus: a. Utility 20 with a portable slide-in suppression unit has been assigned to Klagetoh Fire Station. F. TRAINING for FIRE, EMS, and DISPATCH 1. In-house Fire/EMS Training: a. December 2022 – Operational Personnel do weekly online training through Vector Solutions Software. G. ANNOUNCEMENTS ( Community Training/Presentation and Notification): 1. The Fire District will start up the community training beginning February 2023. The Community Training schedule will be out January 2023.
2 | P a g e
2022 Personnel Run Tally
Begay, Jeremy Personnel EXHIBIT A Begay, Mimi Cook, Chantel
Jan Feb Mar
Apr
May Jun Jul
Aug Sept
Oct
Nov Dec YTD
256 202
0052 0107 0095 0093 0054 0048 0078 0066 0036
22
24
15 11
16 15
22 29
20 29
19 24
20 23
26 26
35
18
19
8 3 7
7 0
30 Resign Resign
25
5
0
4
1
0
5
2
0
2 5
3 1
Lee. Latash
233 184 386
11 12 33
13 23 39
13 16 14
39 21 38
49
19
25
22
29 30 44
Leonard, Evander Peshlakai, Lennix Roanhorse, Marcarlo Wagoner, Johnavan Woodie, Dewayne
10 46
3
6
8
8
18 37
29 19
24
31
43
18
49
1
4
9
1
4
0
6
3
3
8
6
4
287
27
33
32
18
25
24
24
15
24
19
27
19
27
2
1
2
0
3
1
1
2
1
3
6
5
James, Brendan Explr 1
1
0111
0
0
0
0
0
0
0
0
0
0
1
0
Explorer 2 Explorer 3
M. Roanhorse Rct.1
-
-
-
-
0
0
0
0
0
0
0
2
Recruit 2 Recruit 3
Communications Attson, Shirlene
2 2 3 0 0
0002 0101 0112 0054 1003
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
1 1 2 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0
0 0 0 0 0
1 1 1 0 1
Begay, Harriet Lee, Dionna
Leonard, Evander Yazzie, Jennifer Total for the Month Top for the Month
126
125
149
93 18
189
151
130
144
130
198
120
105
116 434
31
33
39
39
49
43
26
44
37
29
46
EXHIBIT B
Ganado Fire District Monthly Statistics
Year 2017 2018
Jan Feb Mar 206 111 124
Apr
May Jun Jul
Aug Sept
Oct
Nov Dec YTD
1498 1510
96
131 121 130 118 119 122 107 113
107
98 109 112 152 149 132 143 110 138 107 153
2019 149 192 103 112 127 110 157 144 107 118 125 126 1570 2020 117 90 91 96 107 114 109 97 113 114 98 101 1247 2021 108 77 93 97 102 95 83 77 79 94 70 104 1079 2022 93 83 91 72 96 106 94 110 84 127 87 72 1115
Navajo Nation Police Monthly Statistics
Year 2017 2018 2019 2020 2021 2022
Jan Feb Mar
Apr
May Jun Jul
Aug Sept
Oct
Nov Dec YTD
856 623 550 533 432 469
68 47 61 45 50 34
61 61 45 46 31 37
77 49 44 45 41 45
62 50 52 44 41 37
102
81 67 53 39 36 48
89 48 43 46 35 47
68 59 51 44 29 42
60 47 36 45 39 41
67 67 40 35 33 31
53 37 35 40 22 24
68 32 44 41 33 36
59 46 63 42 47
EXHIBIT C
2022 Monthly Run Tally
Oct
Aug Sept
Nov Dec YTD
Call Description
Jan Feb Mar
Apr
May Jun Jul
Animal Rescue EMS Standby
43
0 1
0 0
0 0
0 0
8 0
19
3 0
6 2
7 1
0 2
0 0
0 0
8
2
EMS, Medical Assistance
191 105
18
11
20
15 13
18
18
11
19 11
18 10
19 12
12 10
12
EMS, Medical Assistance (Med4)
9 0 0 0 1 9 2 0 0 2 1 1 0 0 1 0 0 0 3 0 0 0 8 3 0 1 0 0 0
8 0 0 0 2 7 3 0 0 0 1 0 0 1 1 0 2 1 2 0 0 0 5 2 0 0 2 1 0
7 0 0 1 4 5 4 0 0 2 0 1 2 1 0 0 3 5 1 0 0 0 6 2 7 0 0 2 1 0
6 0 0 0 1 1 0 0 3 0 1 0 4 0 0 3 0 0 0 0 0 4 3 1 2 0 1 0
6 0 0 0 1 5 2 0 0 3 0 2 0 2 1 1 4 0 2 0 0 0 7 3 8 1 0 1 3 0
6 1 0 0 8 3 1 1 1 4 0 2 0 3 2 1 3 0 1 0 0 0 3 1 1 0 0 8 2 4
7 1 0 0 3 7 0 0 0 5 1 0 0 0 0 0 0 0 1 0 0 0 5 4 0 0 0 0 1
EMS, MVA pedesterian EMS, MVA w/animal EMS, MVA w/Death EMS, MVA w/Injuries EMS, MVA wo/Injuries
2 1 3
0 0 0 3 4 0 0 0 0 0 1 1 1 0 0 2 0 0 1 0 0 6 4 8 0 0 0 0 0 9 4
0 1 0 3 3 2 0 1 6 0 0 0 1 0 0 6 1 0 0 0 0 9 2 1 1 1 3 1
0 0 0 2 5 1 0 0 0 0 0 0 0 4 0 1 0 1 0 0 0 6 4 8 0 0 0 2 0
0 0 2 8 2 0 0 5 0 0 0 2 1 1 2 0 0 3 0 0 8 1 2 0 1 2 0
0 0 0 7 6 1 0 0 1 0 2 0 0 1 0 3 0 3 0 0 0 3 2 1 0 0 0 0
43 74 19
10
10
Escort
Fire Safety & Extinguishrt Training
1 2
Fire Training
Fire, Alarm Activated
31
Fire, Commerical
3
Fire, Rubbish
10
Fire, Smoke Odor Fire, Smoke Showing
3
15 11
Fire, Structure - Residential
Fire, Vehicle Fire, Wildland
3
29
First Aid & CPR Training
7
Gas Emergency
14
Inspections
4 0 0
Intergovernmental Meeting
Message Delivery Motorist Assitance
79 34
12
Mutual Aid
Other
134
11
11
12
12
15
17
15
10
9 5 8
Presentations
Relay
Search & Rescue Traffic Control Training Travel Vehicle Lockout Welfare Check
13
2
162
19
19
15
12
11
11
12
19
16
11
47
3
4
2
6
4
4
2
8
4
4
Totals
93
83
91
72
96
106
94
110
84
127
87
72
1115
EXHIBIT D
GANADO FIRE DISTRICT
P.O. Box 718
GANADO, ARIZONA 86505
(928) 755-3424 FAX (928) 755-6330
2023 COMMUNITY TRAINING
American Safety & Health Institute Basic First Aid & CPR AED
Fire Safety / Extinguisher Training
January 10, 2023 February 7, 2023 March 7, 2023 April 4, 2023* May 2, 2023* June 6, 2023* July 11, 2023* August 1, 2023* September12, 2023* October 3, 2023* November 7, 2023 December 5, 2023
January 24, 2023 February 14, 2023 March 14, 2023* April 11, 2023* May 9, 2023* June 13, 2023* July 18, 2023* August 8, 2023* September 19, 2023* October 10, 2023* November 14, 2023 December 12, 2023
8:30 am – 5:00pm Ganado Fire District 8:30 am – 5:00pm Ganado Fire District 8:30 am – 5:00pm Ganado Fire District 8:30 am – 5:00pm Ganado Fire District 8:30 am – 5:00pm Ganado Fire District 8:30 am – 5:00pm Ganado Fire District 8:30 am – 5:00pm Ganado Fire District 8:30 am – 5:00pm Ganado Fire District 8:30 am – 5:00pm Ganado Fire District 8:30 am – 5:00pm Ganado Fire District 8:30 am – 5:00pm Ganado Fire District 8:30 am – 5:00pm Ganado Fire District
8:30 -1:00pm 8:30 -1:00pm 8:30 -1:00pm 8:30 -1:00pm 8:30 -1:00pm 8:30 -1:00pm 8:30 -1:00pm 8:30 -1:00pm 8:30 -1:00pm 8:30 -1:00pm 8:30 -1:00pm 8:30 -1:00pm
Ganado Fire District Ganado Fire District Ganado Fire District Ganado Fire District Ganado Fire District Ganado Fire District Ganado Fire District Ganado Fire District Ganado Fire District Ganado Fire District Ganado Fire District Ganado Fire District
* Mountain Daylight Savings Time Starts March 12, 2023, and Ends November 5, 2023 Registration/Payment starts at 8:30 am; Training will start at 9:00 am
American Safety & Health Institute Training are schedule on the first Monday of each month. First Safety & Extinguisher Training are schedule on the second Monday of each month.
Fee Schedule:
$50.00 – ASHI Basic First Aid & CPR AED (8 hours Course) $30.00 – ASHI Adult, Child and Infant CPR (4 hours in the Morning) $30.00 – ASHI Basic First Aid (4 hours in the Afternoon) $50.00 – Initial CPR Pro for Professional Rescuer (8 hours Course) $30.00 – Fire Safety & Extinguisher Training (4 hours Course)
Acceptable Payments: Money Order , Cash, Debit/Credit Card Money Orders Payable to: GANADO FIRE DISTRICT P.O. Box 718, Ganado, Arizona 86505
** ASHI resuscitation programs for basic and advanced life support conform to national standards and are based on the same scientific guidelines and treatment recommendations used by the American Heart Association and the American Red Cross. All ASHI professional resuscitation programs meet the requirements of the Joint Commission and the Commission on Accreditation of Medical Transport Services. **
The schedule training is not definite and subject to changes. Please call to confirm t raining.
EXHIBIT E
Current Salary
Current Salary
Proposed Salary
Annual Salary
Annual Increase
ADMINISTRATION Marcarlo Roanhorse
$16.75/hr.
$34,840.00
$19.26/hr. (15% Increase)
$40,060.80
[$5,220.80]
DISPATCH
Shirlene Attson
$15.60/hr.
$32,448.00
$17.78/hr. (14% Increase)
$36,982.40
[$4,534.40]
$30,347.40
[$3,723.00]
Harriet Begay
$12.80/hr.
$26,624.00
$14.59/hr. (14% Increase)
$30,076.80
[$3,452.80]
Dionna Lee
$12.80/hr.
$26,624.00
$14.46/hr. (13% Increase)
Jennifer Yazzie
$12.80/hr.
$26,624.00
$14.59/hr. (13% Increase)
$30,076.80
[$3,452.80]
OPERATION Lennix Peshlakai
$39,956.80
[$5,220.80]
$16.70/hr.
$34,736.00
$19.21/hr. (15% Increase)
$38,043.20
[$4,971.20]
Jeremy Begay
$15.90/hr.
$33,072.00
$18.29/hr. (15% Increase)
Evander Leonard
$16.40/hr.
$34,112.00
$18.86/hr. (15% Increase)
$39,228.80
[$5,116.80]
$33,488.00
[$4,368.00]
Johnavan Wagoner
$14.00/hr.
$29,120.00
$16.10/hr. (15% Increase)
Chantel Cook
$13.80/hr.
$28,704.00 $15.87/hr. (15% Increase)
$33,009.60 [$4,305.00] TOTAL ANNUAL INCREASE [$44,364.00]
EXHABIT F
CERTIFICATE OF COMPLETION
THIS CERTIFIES THAT Dewayne Woodie Ganado Fire District HAS Completed the 6 hours of training required pursuant to Arizona Revised Sta tute - §48-803
DATE: December 31 , 2022
ARIZO ARIZONA FIRE DISTRICT ASSOCIATION ADMINISTRATOR
Ganado Fire District
Financial and Budget
Report
Presented By
Administrative Assistant
Mr. Marcarlo Roanhorse
Ganado Fire District
December 2022 Financial
and Budget Report
Presented By
Administrative Assistant
Mr. Marcarlo Roanhorse
Ganado Fire District Profit & Loss
9:54 AM 01/18/23
December 2022
Cash Basis
Dec 22
Ordinary Income/Expense Income MISCELLANEOUS Rent
312.50 1,002.86
Miscellaneous
1,315.36
Total MISCELLANEOUS
TAXES
1,032.31
Property Tax Revenue
1,032.31
Total TAXES
2,347.67
Total Income
2,347.67
Gross Profit
Expense
ADMINISTATION 701 · OFFICE EXPENSES 6560 · Payroll Expenses 701a · Office Supplies
193.71 985.25 17.20
701b · Postage & Delivery 701f · Misc. expenses Total 701 · OFFICE EXPENSES 702 · PROFESSIONAL SERVICES 702a · Fire Board Misc Expense 702d · Professional Services Total 702 · PROFESSIONAL SERVICES
1,588.52
2,784.68
90.71
3,510.92
3,601.63
6,386.31
Total ADMINISTATION
OPERATIONS
503 · INSURANCE 503a · Medical, Life, Health, Etc. 503b · Unemployment Compensation
4,342.19
0.00
4,342.19
Total 503 · INSURANCE 601 · FUEL/OIL/LUBE
4,330.46
602 · REPAIR & MAINTENANCE 602a · Vehicle Repairs
3,572.63 2,569.76 585.38
602c · Building Repairs & Maintenance
602d · Home repairs
6,727.77
Total 602 · REPAIR & MAINTENANCE 604 · OTHER OPERATIONAL EXPENSES 604a · EMS supplies
514.78 3,844.32 275.00 604.09 1,832.90 248.81 77.91
604b · Station supplies 604c · Chemicals 604e · Uniform Clothing
604f · Oxygen/air cylinder rental
604h · Meals 604i · Equipment
7,397.81
Total 604 · OTHER OPERATIONAL EXPENSES
609 · UTILITIES 609a · Electric & Water Expense 609b · Communications Expense 609c · Garbage Disposial Expense 609d · Subscription Expense
2,560.34 832.62 1,886.80 597.00 6,284.29
609 · UTILITIES - Other
12,161.05
Total 609 · UTILITIES
Page 1
Ganado Fire District Profit & Loss
9:54 AM 01/18/23
December 2022
Cash Basis
Dec 22
34,959.28
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
2,509.22
0.00
501a.2b · Office Clerk
2,509.22
Total 501a.2 · Administrator Personnel 501a.3 · Ganado Personnel 501a.3a · Lieutenant 501a.3b · Fire Engineer/EMT 501a.3c · Firefighter/EMT #1 501a.3e · Part Time Volunteer Total 501a.3 · Ganado Personnel 501a.4 · Klagetoh Personnel 501a.4a · Lieutenant Total 501a.4 · Klagetoh Personnel 501a.5 · Steamboat Personnel 501a.5a · Lieutenant Total 501a.5 · Steamboat Personnel 501a.6 · Dispatch Personnel 501a.6a · Dispatch Supervisor
3,766.45
0.00
2,443.72
99.20
6,309.37
1,905.05
1,905.05
2,757.08
2,757.08
2,636.42 2,577.85 2,116.80 2,537.60
501a.6b · Dispatcher #1 501a.6c · Dispatcher #2 501a.6d · Dispatcher #3
0.00
501a.6e · Part Time Dispatcher Total 501a.6 · Dispatch Personnel
9,868.67
1,833.03
501a.7 · Overtime/Expense
29,982.42
Total 501a · CAREER PERSONNEL 501c · PART-TIME WAGES 501c.4 · Overtime compensation Total 501c · PART-TIME WAGES Total 501 · SALARIES & WAGES 502 · EMPLOYEE BENEFITS 502a · FICA 502b · Annual Benefits Total 502 · EMPLOYEE BENEFITS
0.00
0.00
29,982.42
2,503.78 2,746.78
5,250.56
35,232.98
Total 500 · PERSONNEL
109.48
1000 · COVID-19 Emergency Expense
76,688.05
Total Expense
-74,340.38
Net Ordinary Income
Net Income
-74,340.38
Page 2
Ganado Fire District
9:55 AM 01/18/23
Profit & Loss Budget vs. Actual
December 2022
Accrual Basis
Dec 22
Ordinary Income/Expense Income MISCELLANEOUS Rent
312.50
0.00 0.00
Community Training
EMS Standby Miscellaneous
1,002.86
1,315.36
Total MISCELLANEOUS
TAXES
0.00 0.00
Carry Over Expense
FDAT
1,032.31
Property Tax Revenue
0.00
TAXES - Other
1,032.31
Total TAXES
2,347.67
Total Income
2,347.67
Gross Profit
Expense
ADMINISTATION 701 · OFFICE EXPENSES 6560 · Payroll Expenses 701a · Office Supplies
193.71 927.53 17.20
701b · Postage & Delivery 701c · Publishing & advertisement 701d · Administrative travel, dues
0.00 0.00 0.00
701e · Fire prevention 701f · Misc. expenses
600.00
1,738.44
Total 701 · OFFICE EXPENSES 702 · PROFESSIONAL SERVICES 702a · Fire Board Misc Expense 702b · Audit and Accounting
691.72
0.00 0.00
702c · IT Services
3,510.92
702d · Professional Services
4,202.64
Total 702 · PROFESSIONAL SERVICES
5,941.08
Total ADMINISTATION
OPERATIONS
503 · INSURANCE 503a · Medical, Life, Health, Etc. 503b · Unemployment Compensation
4,888.21
0.00 0.00
503c · VFIS
4,888.21
Total 503 · INSURANCE 601 · FUEL/OIL/LUBE
4,155.37
602 · REPAIR & MAINTENANCE 602a · Vehicle Repairs 602b · Equipment Repairs
3,221.90
0.00
2,037.11 517.93
602c · Building Repairs & Maintenance
602d · Home repairs
5,776.94
Total 602 · REPAIR & MAINTENANCE 604 · OTHER OPERATIONAL EXPENSES 604a · EMS supplies
236.25 2,896.90 275.00
604b · Station supplies 604c · Chemicals 604d · Turnout clothing 604e · Uniform Clothing
0.00
156.11 77.91
604f · Oxygen/air cylinder rental
0.00
604g · Oxygen refill
Page 1
Ganado Fire District
9:55 AM 01/18/23
Profit & Loss Budget vs. Actual
December 2022
Accrual Basis
Dec 22
1,410.62 107.51
604h · Meals 604i · Equipment
5,160.30
Total 604 · OTHER OPERATIONAL EXPENSES
605 · COMMUNICATIONS 605a · Communications repairs 605b · Communications equipment Total 605 · COMMUNICATIONS 608 · TRAINING EXPENSES 608a · DVDs, ID Badges, etc. 608b · Travel per diem 608d · Equip. training expenses 608e · Certification Fee 608c · Tuition
0.00 0.00
0.00
428.00
0.00 0.00 0.00 0.00 0.00 0.00
608f · Motels
608 · TRAINING EXPENSES - Other
428.00
Total 608 · TRAINING EXPENSES 609 · UTILITIES 609a · Electric & Water Expense 609b · Communications Expense
2,560.34 1,930.07 1,886.80 597.00
609c · Garbage Disposial Expense 609d · Subscription Expense 609e · Propane & Natural Gas Expense
0.00
6,284.29
609 · UTILITIES - Other
13,258.50
Total 609 · UTILITIES
33,667.32
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
2,509.22
0.00
501a.2b · Office Clerk
2,509.22
Total 501a.2 · Administrator Personnel 501a.3 · Ganado Personnel 501a.3a · Lieutenant 501a.3b · Fire Engineer/EMT 501a.3c · Firefighter/EMT #1 501a.3d · Firefighter/EMT #2 501a.3e · Part Time Volunteer Total 501a.3 · Ganado Personnel 501a.4 · Klagetoh Personnel 501a.4a · Lieutenant Total 501a.4 · Klagetoh Personnel 501a.5 · Steamboat Personnel 501a.5a · Lieutenant Total 501a.5 · Steamboat Personnel 501a.6 · Dispatch Personnel 501a.6a · Dispatch Supervisor
3,766.45
0.00
2,443.72
0.00 99.20
6,309.37
1,905.05
1,905.05
2,757.08
2,757.08
2,636.42 2,577.85 2,116.80 2,537.60
501a.6b · Dispatcher #1 501a.6c · Dispatcher #2 501a.6d · Dispatcher #3
0.00
501a.6e · Part Time Dispatcher
Page 2
Ganado Fire District
9:55 AM 01/18/23
Profit & Loss Budget vs. Actual
December 2022
Accrual Basis
Dec 22
9,868.67
Total 501a.6 · Dispatch Personnel
1,833.03
501a.7 · Overtime/Expense
29,982.42
Total 501a · CAREER PERSONNEL 501c · PART-TIME WAGES 501c.4 · Overtime compensation Total 501c · PART-TIME WAGES Total 501 · SALARIES & WAGES 502 · EMPLOYEE BENEFITS 502a · FICA 502b · Annual Benefits Total 502 · EMPLOYEE BENEFITS 504 · 457 DEFFERED COMPENSATION
0.00
0.00
29,982.42
2,503.78 2,746.78
5,250.56
0.00
35,232.98
Total 500 · PERSONNEL
0.00
66900 · Reconciliation Discrepancies
800 · CAPITAL Station Remodel Ganado
0.00
0.00
Total 800 · CAPITAL
0.00
1000 · COVID-19 Emergency Expense
74,841.38
Total Expense
-72,493.71
Net Ordinary Income
Net Income
-72,493.71
Page 3
Ganado Fire District
9:55 AM 01/18/23
Profit & Loss Budget vs. Actual
December 2022
Accrual Basis
Budget
Ordinary Income/Expense Income MISCELLANEOUS Rent
400.00 2,500.00
Community Training
0.00
EMS Standby Miscellaneous
1,000.00
3,900.00
Total MISCELLANEOUS
TAXES
0.00
Carry Over Expense
68,076.00 3,619.67
FDAT
Property Tax Revenue
0.00
TAXES - Other
71,695.67
Total TAXES
75,595.67
Total Income
75,595.67
Gross Profit
Expense
ADMINISTATION 701 · OFFICE EXPENSES 6560 · Payroll Expenses 701a · Office Supplies
250.00 41.67
0.00 0.00 0.00 0.00
701b · Postage & Delivery 701c · Publishing & advertisement 701d · Administrative travel, dues
100.00
701e · Fire prevention 701f · Misc. expenses
391.67
Total 701 · OFFICE EXPENSES 702 · PROFESSIONAL SERVICES 702a · Fire Board Misc Expense 702b · Audit and Accounting
100.00
0.00
3,600.00 1,000.00
702c · IT Services
702d · Professional Services
4,700.00
Total 702 · PROFESSIONAL SERVICES
5,091.67
Total ADMINISTATION
OPERATIONS
503 · INSURANCE 503a · Medical, Life, Health, Etc. 503b · Unemployment Compensation
3,059.00 166.67
0.00
503c · VFIS
3,225.67
Total 503 · INSURANCE 601 · FUEL/OIL/LUBE
3,333.00
602 · REPAIR & MAINTENANCE 602a · Vehicle Repairs 602b · Equipment Repairs
2,500.00 416.67 208.33 208.33
602c · Building Repairs & Maintenance
602d · Home repairs
3,333.33
Total 602 · REPAIR & MAINTENANCE 604 · OTHER OPERATIONAL EXPENSES 604a · EMS supplies
250.00 833.37 416.67 208.33 125.00 78.00
604b · Station supplies 604c · Chemicals 604d · Turnout clothing 604e · Uniform Clothing
604f · Oxygen/air cylinder rental
0.00
604g · Oxygen refill
Page 4
Ganado Fire District
9:55 AM 01/18/23
Profit & Loss Budget vs. Actual
December 2022
Accrual Basis
Budget
300.00
604h · Meals 604i · Equipment
0.00
2,211.37
Total 604 · OTHER OPERATIONAL EXPENSES
605 · COMMUNICATIONS 605a · Communications repairs 605b · Communications equipment Total 605 · COMMUNICATIONS 608 · TRAINING EXPENSES 608a · DVDs, ID Badges, etc. 608b · Travel per diem 608d · Equip. training expenses 608e · Certification Fee 608c · Tuition
40.00 150.00
190.00
0.00 83.33 166.67 916.67 83.33 250.00
608f · Motels
0.00
608 · TRAINING EXPENSES - Other
1,500.00
Total 608 · TRAINING EXPENSES 609 · UTILITIES 609a · Electric & Water Expense 609b · Communications Expense
2,500.00 1,666.67
460.00 125.00 250.00
609c · Garbage Disposial Expense 609d · Subscription Expense 609e · Propane & Natural Gas Expense
0.00
609 · UTILITIES - Other
5,001.67
Total 609 · UTILITIES
18,795.04
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
2,680.00
0.00
501a.2b · Office Clerk
2,680.00
Total 501a.2 · Administrator Personnel 501a.3 · Ganado Personnel 501a.3a · Lieutenant 501a.3b · Fire Engineer/EMT 501a.3c · Firefighter/EMT #1 501a.3d · Firefighter/EMT #2 501a.3e · Part Time Volunteer Total 501a.3 · Ganado Personnel 501a.4 · Klagetoh Personnel 501a.4a · Lieutenant Total 501a.4 · Klagetoh Personnel 501a.5 · Steamboat Personnel 501a.5a · Lieutenant Total 501a.5 · Steamboat Personnel 501a.6 · Dispatch Personnel 501a.6a · Dispatch Supervisor
2,672.00 2,240.00 2,176.00 2,144.00
0.00
9,232.00
2,400.00
2,400.00
2,544.00
2,544.00
2,496.00 1,960.00 1,960.00 1,960.00 1,228.77
501a.6b · Dispatcher #1 501a.6c · Dispatcher #2 501a.6d · Dispatcher #3
501a.6e · Part Time Dispatcher
Page 5
Ganado Fire District
9:55 AM 01/18/23
Profit & Loss Budget vs. Actual
December 2022
Accrual Basis
Budget
9,604.77
Total 501a.6 · Dispatch Personnel
0.00
501a.7 · Overtime/Expense
31,260.77
Total 501a · CAREER PERSONNEL 501c · PART-TIME WAGES 501c.4 · Overtime compensation Total 501c · PART-TIME WAGES Total 501 · SALARIES & WAGES 502 · EMPLOYEE BENEFITS 502a · FICA 502b · Annual Benefits Total 502 · EMPLOYEE BENEFITS 504 · 457 DEFFERED COMPENSATION
31,260.77
2,333.33 1,166.67
3,500.00
333.33
35,094.10
Total 500 · PERSONNEL
0.00
66900 · Reconciliation Discrepancies
800 · CAPITAL Station Remodel Ganado
0.00
0.00
Total 800 · CAPITAL
0.00
1000 · COVID-19 Emergency Expense
58,980.81
Total Expense
16,614.86
Net Ordinary Income
Net Income
16,614.86
Page 6
Ganado Fire District
9:55 AM 01/18/23
Profit & Loss Budget vs. Actual
December 2022
Accrual Basis
$ Over Budget
Ordinary Income/Expense Income MISCELLANEOUS Rent
-87.50
-2,500.00
Community Training
0.00 2.86
EMS Standby Miscellaneous
-2,584.64
Total MISCELLANEOUS
TAXES
0.00
Carry Over Expense
-68,076.00 -2,587.36
FDAT
Property Tax Revenue
0.00
TAXES - Other
-70,663.36
Total TAXES
-73,248.00
Total Income
-73,248.00
Gross Profit
Expense
ADMINISTATION 701 · OFFICE EXPENSES 6560 · Payroll Expenses 701a · Office Supplies
-56.29 885.86 17.20
701b · Postage & Delivery 701c · Publishing & advertisement 701d · Administrative travel, dues
0.00
-100.00
0.00
701e · Fire prevention 701f · Misc. expenses
600.00
1,346.77
Total 701 · OFFICE EXPENSES 702 · PROFESSIONAL SERVICES 702a · Fire Board Misc Expense 702b · Audit and Accounting
591.72
0.00
-3,600.00 2,510.92
702c · IT Services
702d · Professional Services
-497.36
Total 702 · PROFESSIONAL SERVICES
849.41
Total ADMINISTATION
OPERATIONS
503 · INSURANCE 503a · Medical, Life, Health, Etc. 503b · Unemployment Compensation
1,829.21 -166.67
0.00
503c · VFIS
1,662.54
Total 503 · INSURANCE 601 · FUEL/OIL/LUBE
822.37
602 · REPAIR & MAINTENANCE 602a · Vehicle Repairs 602b · Equipment Repairs
721.90 -416.67 1,828.78 309.60
602c · Building Repairs & Maintenance
602d · Home repairs
2,443.61
Total 602 · REPAIR & MAINTENANCE 604 · OTHER OPERATIONAL EXPENSES 604a · EMS supplies
-13.75
2,063.53 -141.67 -208.33
604b · Station supplies 604c · Chemicals 604d · Turnout clothing 604e · Uniform Clothing
31.11 -0.09 0.00
604f · Oxygen/air cylinder rental
604g · Oxygen refill
Page 7
Ganado Fire District
9:55 AM 01/18/23
Profit & Loss Budget vs. Actual
December 2022
Accrual Basis
$ Over Budget
1,110.62 107.51
604h · Meals 604i · Equipment
2,948.93
Total 604 · OTHER OPERATIONAL EXPENSES
605 · COMMUNICATIONS 605a · Communications repairs 605b · Communications equipment Total 605 · COMMUNICATIONS 608 · TRAINING EXPENSES 608a · DVDs, ID Badges, etc. 608b · Travel per diem 608d · Equip. training expenses 608e · Certification Fee 608c · Tuition
-40.00 -150.00
-190.00
428.00 -83.33 -166.67 -916.67 -83.33 -250.00
608f · Motels
0.00
608 · TRAINING EXPENSES - Other
-1,072.00
Total 608 · TRAINING EXPENSES 609 · UTILITIES 609a · Electric & Water Expense 609b · Communications Expense
60.34 263.40
1,426.80 472.00 -250.00 6,284.29
609c · Garbage Disposial Expense 609d · Subscription Expense 609e · Propane & Natural Gas Expense
609 · UTILITIES - Other
8,256.83
Total 609 · UTILITIES
14,872.28
Total OPERATIONS
500 · PERSONNEL 501 · SALARIES & WAGES
501a · CAREER PERSONNEL 501a.1 · Fire Chief
0.00
501a.2 · Administrator Personnel 501a.2a · Administrative Assistant
-170.78
0.00
501a.2b · Office Clerk
-170.78
Total 501a.2 · Administrator Personnel 501a.3 · Ganado Personnel 501a.3a · Lieutenant 501a.3b · Fire Engineer/EMT 501a.3c · Firefighter/EMT #1 501a.3d · Firefighter/EMT #2 501a.3e · Part Time Volunteer Total 501a.3 · Ganado Personnel 501a.4 · Klagetoh Personnel 501a.4a · Lieutenant Total 501a.4 · Klagetoh Personnel 501a.5 · Steamboat Personnel 501a.5a · Lieutenant Total 501a.5 · Steamboat Personnel 501a.6 · Dispatch Personnel 501a.6a · Dispatch Supervisor
1,094.45 -2,240.00
267.72
-2,144.00
99.20
-2,922.63
-494.95
-494.95
213.08
213.08
140.42 617.85 156.80 577.60
501a.6b · Dispatcher #1 501a.6c · Dispatcher #2 501a.6d · Dispatcher #3
-1,228.77
501a.6e · Part Time Dispatcher
Page 8
Ganado Fire District
9:55 AM 01/18/23
Profit & Loss Budget vs. Actual
December 2022
Accrual Basis
$ Over Budget
263.90
Total 501a.6 · Dispatch Personnel
1,833.03
501a.7 · Overtime/Expense
-1,278.35
Total 501a · CAREER PERSONNEL 501c · PART-TIME WAGES 501c.4 · Overtime compensation Total 501c · PART-TIME WAGES Total 501 · SALARIES & WAGES 502 · EMPLOYEE BENEFITS 502a · FICA 502b · Annual Benefits Total 502 · EMPLOYEE BENEFITS 504 · 457 DEFFERED COMPENSATION
-1,278.35
170.45 1,580.11
1,750.56
-333.33
138.88
Total 500 · PERSONNEL
0.00
66900 · Reconciliation Discrepancies
800 · CAPITAL Station Remodel Ganado
0.00
0.00
Total 800 · CAPITAL
0.00
1000 · COVID-19 Emergency Expense
15,860.57
Total Expense
-89,108.57
Net Ordinary Income
Net Income
-89,108.57
Page 9
Made with FlippingBook Digital Proposal Maker