Regular Fire Board Meeting - June 15, 2022

Ganado Fire District

4:49 PM 06/15/22

Profit & Loss Budget vs. Actual

July 2021 through June 2022

Accrual Basis

Jul '21 - Jun 22

Budget

48,219.53

70,089.08

Total ADMINISTATION

OPERATIONS

503 · INSURANCE 503a · Medical, Life, Health, Etc. 503b · Unemployment Compensation

41,607.89 1,417.56 3,293.00

36,708.00 2,000.00 3,000.00

503c · VFIS

46,318.45

41,708.00

Total 503 · INSURANCE 601 · FUEL/OIL/LUBE

29,582.22

40,000.00

602 · REPAIR & MAINTENANCE 602a · Vehicle Repairs 602b · Equipment Repairs

65,522.07 7,836.42 9,373.93 2,960.77

30,000.00 5,000.00 2,500.00 2,500.00

602c · Building Repairs & Maintenance

602d · Home repairs

85,693.19

40,000.00

Total 602 · REPAIR & MAINTENANCE 604 · OTHER OPERATIONAL EXPENSES 604a · EMS supplies

3,236.23 26,028.11 5,844.10 2,060.97 3,228.31 818.68 660.92 7,282.13 4,400.86

3,000.00 10,000.00 5,000.00 2,500.00 1,500.00 2,000.00

604b · Station supplies 604c · Chemicals 604d · Turnout clothing 604e · Uniform Clothing

604f · Oxygen/air cylinder rental

0.00

604g · Oxygen refill 604h · Meals 604i · Equipment

4,000.00

0.00 0.00

0.00

604 · OTHER OPERATIONAL EXPENSES - Other Total 604 · OTHER OPERATIONAL EXPENSES

53,560.31

28,000.00

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

500.00 2,000.00

1,244.23

1,244.23

2,500.00

0.00 0.00

1,000.00 1,000.00 2,000.00 11,000.00 1,000.00 3,000.00

335.00 5,461.75

0.00 0.00 0.00

608f · Motels

0.00

608 · TRAINING EXPENSES - Other

5,796.75

19,000.00

Total 608 · TRAINING EXPENSES

Page 2