Regular Fire Board Meeting - March 26, 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
Esther Kirk, 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
March 26, 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: March 26, 2023 PLACE: Ganado Fire Station TIME: 3:00 P.M. MDT
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_ 24 th day of ___ March ___, __ 2023 __ NAME OF DISTRICT: __ Ganado Fire District __ BY: __ Dewayne Woodie, Fire Chief _ _
Posted on this 24 th day of March 2023 at 4:45 P.M. MDT by: Mr. Marcarlo Roanhorse, Admin. Assistant
Call meeting
to order
Roll Call
Ms. LaVerne Joe
Fire Board Member
Mrs. Esther Kirk
Fire Board Member
Mrs. Margaret Etcitty
Fire Board Clerk
Ms. Althea James
Fire Board Chairperson
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 MARCH 26, 2023 BEGINNING AT 3:00 P.M. MDT 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 March 2023 at 4:45 P.M. MDT by Mr. Marcarlo Roanhorse, Admin. Assistant
i. Regular Board Meeting minutes on February 28, 2023
b. Approval of Fire Chief Reports
i. February 2023 Fire Chief Report – Fire Chief Woodie
c. Approval of Monthly Financial and Budget Reports
i. February 2023 Financial and Budget Report – Administrative Assistant Mr. Roanhorse
7. NEW BUSINESS a. Review and discuss vacant Ganado Fire District interim fire board applicant(s) letter of interest and application. *Possible executive session per A.R.S. §§38-431.03(A)(1). b. Discuss and possible action to appoint potential appointee(s) as interim board member(s) in vacant Ganado Fire District fire board position. 8. DATE AND TIME OF NEXT MEETING a. April 19, 2023, at Ganado Fire Station One and/or ZOOM at 6:00 PM MDT (Subject to Change) b. Alternate Date: April 26, 2023, at Ganado Fire Station One and/or ZOOM at 6:00 PM MDT (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 _24 th day of ___March___, __2023__
NAME OF DISTRICT: __ Ganado Fire District __ BY: __ Dewayne Woodie, Fire Chief __
Posted on this 24 th day of March 2023 at 4:45 P.M. MDT 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 FEBRUARY 28, 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 6:06 PM by Althea James.
2. ROLL CALL Board Members Present: Althea James, Margaret Etcitty, and LaVerne Joe. Marcarlo Roanhorse confirmed a quorum was present.
3. PLEDGE OF ALLEGIANCE/MOMENT OF SILENCE Dewayne Woodie Lead the Pledge of Allegiance. Althea James called for a moment of silence for the Late community leader Caleb Roanhorse, the earthquake victims in Turkey, first responders and those impacted by the war in Ukraine. 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. None
5. APPROVAL OF AGENDA Margaret Etcitty motioned to approve the agenda, as presented, and seconded by LaVerne Joe. Voice Vote: 3-0-0.
Posted on this 27 th day of February 2023 at 4:45 P.M. MST by Mr. Marcarlo Roanhorse, Admin. Assistant
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.) LaVerne Joe motion approve consent agenda with a highlighted report of the Fire Chief ’ s report and January 2023 financial and budget report and seconded by Althea James. Fire Chief Woodie provided a summery of the January 2023 Fire Chief report with no questions. Administrative Assistant Marcarlo Roanhorse provided a summary of the January 2023 Financial and Budget report with no questions. Voice vote: 3-0-0. a. Approval of Previous Regular & Special Board Meeting Minutes i. Regular Board Meeting minutes on January 25, 2023 b. Approval of Fire Chief Reports i. January 2023 Fire Chief Report – Fire Chief Woodie c. Approval of Monthly Financial and Budget Reports i. January 2023 Financial and Budget Report – Administrative Assistant Mr. Roanhorse NEW BUSINESS a. Review and discuss vacant Ganado Fire District interim fire board applicant(s) letter of interest and application. *Possible executive session per A.R.S. §§38-431.03(A)(1). Margaret Etcitty motioned to enter executive session to review vacant Ganado Fire District interim fire board applicants, allow Fire Chief Dewayne Woodie into executive session to present the applicants to the board, & allow Administrative Assistant Marcarlo Roanhorse into executive session to maintain executive session minutes and seconded by LaVerne Joe. Voice Vote: 3-0-0. Board entered executive session at 6:40 PM. Althea James motioned to exit executive session and enter back into the public meeting and seconded by Margaret Etcitty. Voice Vote: 3-0-0. The board entered back into the public meeting at 7:37 PM. Board Chairperson Althea James asked Administrative Assistant Marcarlo Roanhorse to provide a synopsis of what took place in executive session. Administrative Assistant Marcarlo Roanhorse gave a synopsis of what took place in executive session. b. Discuss and possible action to appoint potential appointee(s) as interim board member(s) in vacant Ganado Fire District fire board position. LaVerne Joe motion to appoint Mrs. Esther Kirk as interim board member, as she was the only applicant to submit a complete letter of interest & questionaries as instructed on the vacancy notice, and to readvertise one vacant board position for an additional 10 days with the same criteria indicated on the board member vacancy notice and seconded by Margaret Etcitty. Voice Vote: 3-0-0. DATE AND TIME OF NEXT MEETING a. March 22, 2023, at Ganado Fire Station One and/or ZOOM at 6:00 PM MST (Subject to Change) b. Alternate Date: March 29, 2023, at Ganado Fire Station One and/or ZOOM at 6:00 PM MST (Subject to Change) LaVerne Joe motioned to accept the proposed meeting date and alternative date with subject to change and was seconded by Margaret Etcitty. No Action needed; the board moved on with no vote. 7. 8.
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. None.
10. BENEDICTION BY INVITATION respectfully provided by Althea James.
11. ADJOURNMENT LaVerne Joe motioned to adjourn the regular board meeting at 7:50 PM and was seconded by Margaret Etcitty. Voice Vote 3-0-0. Althea James adjourns the regular board meeting at 7:50 PM.
Minutes Respectfully submitted by Marcarlo Roanhorse, Administrative Assistant
DATED this _27 th _ day of ___February___, __2023__
NAME OF DISTRICT: __ Ganado Fire District __ BY: __ Dewayne Woodie, Fire Chief __
Posted on this 27 th day of February 2023 at 4:45 P.M. MST by Mr. Marcarlo Roanhorse, Admin. Assistant
Ganado Fire District
Fire Chief Report
Fire Chief Monthly Report – February 2023
_ GANADO FIRE DISTRICT _ P.O. BOX 718 GANADO, ARIZONA (928) 755-3424 FAX: (520) 755-6330
Fire Chief Monthly Report February 2023
REPORT SUMMARY A. PERSONNEL
1. Monthly Call (Exhibit A) and Training Attendances
PERSONNEL
DEP’T
X X X X X
Dewayne Woodie, Fire Chief/EMT-B
3
IN-HOUSE 0/0
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 1
0/0 0/0 0/0 0/0 0/0 0/0 0/0 0/0 0/0
Harriett Begay, Dispatcher Dionna Lee, Dispatcher Jennifer Yazzie, Dispatcher
DISPATCH
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
29 26
X X X
0 5 0
OPERATION
X
21
0/0
0
X
38
0/0 0/0
0 0
X
5
R = Reserve
M = Medical Leave RC = Recruit
B. Employment Separation 1. None 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. 93 for the month of February 2023 2. 206 for the end of the Year 2023
b. Navajo Nation Law Enforcement (NNLE) Incidents 1. 23 Call Taking for the month of February 2023 2. 58 for the end of the Year 2023
1 | P a g e
Fire Chief Monthly Report – February 2023
c. Community Training 1. February 6 th ,2023 (9am to 4pm): Monthly ASHI
CPR/AED and Basic First Aid Training at the Ganado Fire Station for the public. Three students completed and pass the training.
2. February 13 th , 2023 (9am to 1pm): Monthly Fire Safety and Extinguishing Training at the Ganado Fire Station for the public. Three students completed and pass the training. 2. Exhibit C shows the summary of the different types of Incidents for each month and end of the Year 2023. D. ACCOMPLISHMENTS: 1. FIRE DISTRICT a. 02-28-2023: Regular Monthly Governing Board Meeting at Station One Training/Conference Room.
b. 02-24-2023: Sage Memorial Hospital invited the Ganado Fire District (AHJ-Authority Having Jurisdiction) to tour the new hospital and the residential building. Per Jarom Prows, Director of Facilities with Sage Memorial Hospital advise the construction to the hospital is on schedule and should be completed by the end of November 2023.
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. February 2023 – Operational Personnel do weekly online training through Vector Solutions Software.
2 | P a g e
Fire Chief Monthly Report – February 2023
G. ANNOUNCEMENTS ( Community Training/Presentation and Notification): 1. The next ASHI CPR and First Aid Training is scheduled for April 3 rd , 2023, from 9am to 4pm (6 hours training). 2. The next Fire Safety and Extinguisher Training is scheduled for April 10 th , 2023, from 9am to 1pm (4 hours training).
3 | P a g e
2023 Personnel Run Tally
Begay, Jeremy Cook, Chantel Personnel EXHIBIT A
Aug Sept
Jan Feb Mar
Apr
May Jun Jul
Oct
Nov Dec YTD
50 10
0052 0095 0093 0054 0048 0078 0066 0036
29
21
5 1
5 0
Lee. Latash
1
Leonard, Evander Peshlakai, Lennix Roanhorse, Marcarlo Wagoner, Johnavan Woodie, Dewayne
72 58
34 29
38 29
6
1
5
52
26
26
7
4
3
James, Brendan Explr 1
0
0111
0
0
Explorer 2 Explorer 3
0 6
M. Roanhorse Rct.1
0 6
0 0
P. Slim Rct.2
Recruit 3
Communications Attson, Shirlene Begay, Harriet Lee, Dionna Hobbs, Jennifer
0 0 0 1
0 0 0 0
0 0 0 1
0002 0101 0112 0115
Total for the Month Top for the Month
135
128
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
263
72
38
34
EXHIBIT B
Ganado Fire District Monthly Statistics
Year 2018
Jan Feb Mar
Apr
May Jun Jul
Aug Sept
Oct
Nov Dec YTD
1510
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 2023 113 93 206
Navajo Nation Police Monthly Statistics
Aug Sept
Oct
Nov Dec YTD
Year 2018 2019 2020 2021 2022 2023
Jan Feb Mar
Apr
May Jun Jul
623 550 533 432 469
47 61 45 50 34 35
61 45 46 31 37 23
49 44 45 41 45
50 52 44 41 37
59 46 63 42 47
67 53 39 36 48
48 43 46 35 47
59 51 44 29 42
47 36 45 39 41
67 40 35 33 31
37 35 40 22 24
32 44 41 33 36
58
EXHIBIT C
2023 Monthly Run Tally
Call Description
Jan Feb Mar
Apr
May Jun Jul
Aug Sept
Oct
Nov Dec YTD
Animal Rescue EMS Standby
4 0
2 0
2 0 9 7 1 0 1 2 9 2 1 0 0 0 0 0 0 1 0 0 1 1 0 0 0
EMS, Medical Assistance
23 14
14
EMS, Medical Assistance (Med4)
7 0 0 1 1 7 1 0 0 1 0 0 0 0 0 0 0 0 0 0 0 0
EMS, MVA pedesterian EMS, MVA w/animal EMS, MVA w/Death EMS, MVA w/Injuries EMS, MVA wo/Injuries
1 0 2 3 3 1 0 1 0 0 0 0 1 0 0 1 1 0 0 0
16
Escort
Fire Safety & Extinguishrt Training
Fire Training
Fire, Alarm Activated
Fire, Commerical
Fire, Rubbish
Fire, Smoke Odor Fire, Smoke Showing
Fire, Structure - Residential
Fire, Vehicle Fire, Wildland
First Aid & CPR Training
Gas Emergency
Inspections
Intergovernmental Meeting
Message Delivery Motorist Assitance
29
16
13
Mutual Aid
5
2
3
Other
39
26
13
Presentations
0
0 6 1 1 0
0 4 0 0 0
Relay
10
Search & Rescue Traffic Control Training Travel Vehicle Lockout Welfare Check
1 1 0
28 22
15 12
13 10
Totals
113
93
0
0
0
0
0
0
0
0
0
0
206
Exhibit D
Fire Safety and Extinguisher Training Statistics
Year
Jan Feb Mar
Apr
May Jun Jul
Aug Sept
Oct
Nov Dec YTD
0
3
3
2023
2023 ASHI Basic First Aid and CPR Community Training
Jan Feb Mar
Apr
May Jun Jul
Aug Sept
Oct
Nov Dec Total
3 0 0 0 3
3 0 0 0 3
6 0 0 0 6
CPR&FA
First Aid
CPR
BLS
Totals
Ganado Fire District
Financial and Budget
Report
Presented By
Administrative Assistant
Mr. Marcarlo Roanhorse
Ganado Fire District
February 2023 Financial
and Budget Report
Presented By
Administrative Assistant
Mr. Marcarlo Roanhorse
Ganado Fire District Profit & Loss
6:31 PM 03/24/23
February 2023
Cash Basis
Feb 23
Ordinary Income/Expense Income MISCELLANEOUS Rent
468.75
468.75
Total MISCELLANEOUS
468.75
Total Income
468.75
Gross Profit
Expense
ADMINISTATION 701 · OFFICE EXPENSES 6560 · Payroll Expenses 701a · Office Supplies Total 701 · OFFICE EXPENSES 702 · PROFESSIONAL SERVICES 702a · Fire Board Misc Expense 702d · Professional Services Total 702 · PROFESSIONAL SERVICES
232.67 364.50
597.17
478.75 3,517.52
3,996.27
4,593.44
Total ADMINISTATION
OPERATIONS
503 · INSURANCE 503a · Medical, Life, Health, Etc. 503b · Unemployment Compensation
4,600.05 755.59
5,355.64
Total 503 · INSURANCE 601 · FUEL/OIL/LUBE
2,560.33
602 · REPAIR & MAINTENANCE 602a · Vehicle Repairs 602b · Equipment Repairs
736.14 21.61 700.45 44.80
602c · Building Repairs & Maintenance
602d · Home repairs
1,503.00
Total 602 · REPAIR & MAINTENANCE 604 · OTHER OPERATIONAL EXPENSES 604a · EMS supplies
1,893.96 2,045.13 275.00
604b · Station supplies 604c · Chemicals
77.91 237.96 532.98
604f · Oxygen/air cylinder rental
604h · Meals 604i · Equipment
5,062.94
Total 604 · OTHER OPERATIONAL EXPENSES
605 · COMMUNICATIONS 605b · Communications equipment Total 605 · COMMUNICATIONS 609 · UTILITIES 609a · Electric & Water Expense 609b · Communications Expense 609c · Garbage Disposial Expense 609d · Subscription Expense
42.15
42.15
1,266.92 1,503.35 1,886.80 262.08 3,463.86
609 · UTILITIES - Other
8,383.01
Total 609 · UTILITIES
22,907.07
Total OPERATIONS 500 · PERSONNEL
Page 1
Ganado Fire District Profit & Loss
6:31 PM 03/24/23
February 2023
Cash Basis
Feb 23
501 · SALARIES & WAGES 501a · CAREER PERSONNEL 501a.1 · Fire Chief
7,200.00
501a.2 · Administrator Personnel 501a.2a · Administrative Assistant Total 501a.2 · Administrator Personnel 501a.3 · Ganado Personnel 501a.3a · Lieutenant 501a.3b · Fire Engineer/EMT 501a.3c · Firefighter/EMT #1 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
3,986.83
3,986.83
4,764.08
0.00
4,335.87
9,099.95
4,606.56
4,606.56
4,673.10
4,673.10
4,142.74 3,388.53 3,470.40 3,416.18
501a.6b · Dispatcher #1 501a.6c · Dispatcher #2 501a.6d · Dispatcher #3
0.00
501a.6e · Part Time Dispatcher Total 501a.6 · Dispatch Personnel
14,417.85
3,718.87
501a.7 · Overtime/Expense
47,703.16
Total 501a · CAREER PERSONNEL Total 501 · SALARIES & WAGES 502 · EMPLOYEE BENEFITS 502a · FICA 502b · Annual Benefits Total 502 · EMPLOYEE BENEFITS 504 · 457 DEFFERED COMPENSATION
47,703.16
3,881.52 3,035.59
6,917.11
190.00
54,810.27
Total 500 · PERSONNEL
82,310.78
Total Expense
-81,842.03
Net Ordinary Income
Net Income
-81,842.03
Page 2
Ganado Fire District
6:32 PM 03/24/23
Profit & Loss Budget vs. Actual
February 2023
Accrual Basis
Feb 23
Ordinary Income/Expense Income MISCELLANEOUS Rent
468.75
0.00 0.00 0.00
Community Training Miscellaneous MISCELLANEOUS - Other
468.75
Total MISCELLANEOUS
TAXES
0.00 0.00
FDAT
Property Tax Revenue
0.00
Total TAXES
468.75
Total Income
468.75
Gross Profit
Expense
ADMINISTATION 701 · OFFICE EXPENSES 6560 · Payroll Expenses 701a · Office Supplies
232.67 592.13
0.00 0.00 0.00
701b · Postage & Delivery 701d · Administrative travel, dues
701f · Misc. expenses
824.80
Total 701 · OFFICE EXPENSES 702 · PROFESSIONAL SERVICES 702a · Fire Board Misc Expense
478.75
0.00
702c · IT Services
3,517.52
702d · Professional Services
3,996.27
Total 702 · PROFESSIONAL SERVICES
4,821.07
Total ADMINISTATION
OPERATIONS
503 · INSURANCE 503a · Medical, Life, Health, Etc. 503b · Unemployment Compensation
5,161.14 755.59
0.00
503c · VFIS
5,916.73
Total 503 · INSURANCE 601 · FUEL/OIL/LUBE
3,646.79
602 · REPAIR & MAINTENANCE 602a · Vehicle Repairs 602b · Equipment Repairs
2,386.15
21.61 700.45 44.80
602c · Building Repairs & Maintenance
602d · Home repairs
3,153.01
Total 602 · REPAIR & MAINTENANCE 604 · OTHER OPERATIONAL EXPENSES 604a · EMS supplies
0.00
2,532.54 275.00
604b · Station supplies 604c · Chemicals 604d · Turnout clothing 604e · Uniform Clothing
0.00
112.08 77.91
604f · Oxygen/air cylinder rental
0.00
604g · Oxygen refill 604h · Meals 604i · Equipment
237.96 1,121.58
4,357.07
Total 604 · OTHER OPERATIONAL EXPENSES
Page 1
Ganado Fire District
6:32 PM 03/24/23
Profit & Loss Budget vs. Actual
February 2023
Accrual Basis
Feb 23
605 · COMMUNICATIONS 605a · Communications repairs 605b · Communications equipment Total 605 · COMMUNICATIONS 608 · TRAINING EXPENSES 608b · Travel per diem 608d · Equip. training expenses 608e · Certification Fee 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 608c · Tuition 608f · Motels
0.00 42.15
42.15
0.00 0.00 0.00 0.00 0.00
0.00
2,212.82 1,623.54 1,886.80 262.08
0.00
3,757.94
609 · UTILITIES - Other
9,743.18
Total 609 · UTILITIES
26,858.93
Total OPERATIONS
500 · PERSONNEL 501 · SALARIES & WAGES
501a · CAREER PERSONNEL 501a.1 · Fire Chief
7,200.00
501a.2 · Administrator Personnel 501a.2a · Administrative Assistant
3,986.83
0.00
501a.2b · Office Clerk
3,986.83
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
4,764.08
0.00
4,335.87
0.00 0.00
9,099.95
4,606.56
4,606.56
4,673.10
4,673.10
4,142.74 3,388.53 3,470.40 3,416.18
501a.6b · Dispatcher #1 501a.6c · Dispatcher #2 501a.6d · Dispatcher #3
0.00
501a.6e · Part Time Dispatcher Total 501a.6 · Dispatch Personnel 501a.7 · Overtime/Expense 501a · CAREER PERSONNEL - Other
14,417.85
3,718.87
0.00
47,703.16
Total 501a · CAREER PERSONNEL
Page 2
Ganado Fire District
6:32 PM 03/24/23
Profit & Loss Budget vs. Actual
February 2023
Accrual Basis
Feb 23
47,703.16
Total 501 · SALARIES & WAGES 502 · EMPLOYEE BENEFITS 502a · FICA 502b · Annual Benefits Total 502 · EMPLOYEE BENEFITS 504 · 457 DEFFERED COMPENSATION
3,881.52 3,035.59
6,917.11
400.60
55,020.87
Total 500 · PERSONNEL
0.00
1000 · COVID-19 Emergency Expense
86,700.87
Total Expense
-86,232.12
Net Ordinary Income
Net Income
-86,232.12
Page 3
Ganado Fire District
6:32 PM 03/24/23
Profit & Loss Budget vs. Actual
February 2023
Accrual Basis
Budget
Ordinary Income/Expense Income MISCELLANEOUS Rent
400.00 2,500.00 1,000.00
Community Training Miscellaneous MISCELLANEOUS - Other
0.00
3,900.00
Total MISCELLANEOUS
TAXES
0.00 0.00
FDAT
Property Tax Revenue
0.00
Total TAXES
3,900.00
Total Income
3,900.00
Gross Profit
Expense
ADMINISTATION 701 · OFFICE EXPENSES 6560 · Payroll Expenses 701a · Office Supplies
250.00 41.67
0.00
701b · Postage & Delivery 701d · Administrative travel, dues
100.00
0.00
701f · Misc. expenses
391.67
Total 701 · OFFICE EXPENSES 702 · PROFESSIONAL SERVICES 702a · Fire Board Misc Expense
100.00 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 604h · Meals 604i · Equipment
300.00
0.00
2,211.37
Total 604 · OTHER OPERATIONAL EXPENSES
Page 4
Ganado Fire District
6:32 PM 03/24/23
Profit & Loss Budget vs. Actual
February 2023
Accrual Basis
Budget
605 · COMMUNICATIONS 605a · Communications repairs 605b · Communications equipment Total 605 · COMMUNICATIONS 608 · TRAINING EXPENSES 608b · Travel per diem 608d · Equip. training expenses 608e · Certification Fee 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 608c · Tuition 608f · Motels
40.00 150.00
190.00
83.33 166.67 916.67 83.33 250.00
1,500.00
2,500.00 1,666.67
460.00 125.00 250.00
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 Total 501a.6 · Dispatch Personnel 501a.7 · Overtime/Expense 501a · CAREER PERSONNEL - Other
9,604.77
0.00 0.00
31,260.77
Total 501a · CAREER PERSONNEL
Page 5
Ganado Fire District
6:32 PM 03/24/23
Profit & Loss Budget vs. Actual
February 2023
Accrual Basis
Budget
31,260.77
Total 501 · SALARIES & WAGES 502 · EMPLOYEE BENEFITS 502a · FICA 502b · Annual Benefits Total 502 · EMPLOYEE BENEFITS 504 · 457 DEFFERED COMPENSATION
2,333.33 1,166.67
3,500.00
333.33
35,094.10
Total 500 · PERSONNEL
0.00
1000 · COVID-19 Emergency Expense
58,980.81
Total Expense
-55,080.81
Net Ordinary Income
Net Income
-55,080.81
Page 6
Ganado Fire District
6:32 PM 03/24/23
Profit & Loss Budget vs. Actual
February 2023
Accrual Basis
$ Over Budget
Ordinary Income/Expense Income MISCELLANEOUS Rent
68.75
-2,500.00 -1,000.00
Community Training Miscellaneous MISCELLANEOUS - Other
0.00
-3,431.25
Total MISCELLANEOUS
TAXES
0.00 0.00
FDAT
Property Tax Revenue
0.00
Total TAXES
-3,431.25
Total Income
-3,431.25
Gross Profit
Expense
ADMINISTATION 701 · OFFICE EXPENSES 6560 · Payroll Expenses 701a · Office Supplies
-17.33 550.46
0.00
701b · Postage & Delivery 701d · Administrative travel, dues
-100.00
0.00
701f · Misc. expenses
433.13
Total 701 · OFFICE EXPENSES 702 · PROFESSIONAL SERVICES 702a · Fire Board Misc Expense
378.75
-3,600.00 2,517.52
702c · IT Services
702d · Professional Services
-703.73
Total 702 · PROFESSIONAL SERVICES
-270.60
Total ADMINISTATION
OPERATIONS
503 · INSURANCE 503a · Medical, Life, Health, Etc. 503b · Unemployment Compensation
2,102.14 588.92
0.00
503c · VFIS
2,691.06
Total 503 · INSURANCE 601 · FUEL/OIL/LUBE
313.79
602 · REPAIR & MAINTENANCE 602a · Vehicle Repairs 602b · Equipment Repairs
-113.85 -395.06 492.12 -163.53
602c · Building Repairs & Maintenance
602d · Home repairs
-180.32
Total 602 · REPAIR & MAINTENANCE 604 · OTHER OPERATIONAL EXPENSES 604a · EMS supplies
-250.00 1,699.17 -141.67 -208.33
604b · Station supplies 604c · Chemicals 604d · Turnout clothing 604e · Uniform Clothing
-12.92 -0.09
604f · Oxygen/air cylinder rental
0.00
604g · Oxygen refill 604h · Meals 604i · Equipment
-62.04
1,121.58
2,145.70
Total 604 · OTHER OPERATIONAL EXPENSES
Page 7
Ganado Fire District
6:32 PM 03/24/23
Profit & Loss Budget vs. Actual
February 2023
Accrual Basis
$ Over Budget
605 · COMMUNICATIONS 605a · Communications repairs 605b · Communications equipment Total 605 · COMMUNICATIONS 608 · TRAINING EXPENSES 608b · Travel per diem 608d · Equip. training expenses 608e · Certification Fee 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 608c · Tuition 608f · Motels
-40.00 -107.85
-147.85
-83.33 -166.67 -916.67 -83.33 -250.00
-1,500.00
-287.18 -43.13 1,426.80 137.08 -250.00 3,757.94
609 · UTILITIES - Other
4,741.51
Total 609 · UTILITIES
8,063.89
Total OPERATIONS
500 · PERSONNEL 501 · SALARIES & WAGES
501a · CAREER PERSONNEL 501a.1 · Fire Chief
2,400.00
501a.2 · Administrator Personnel 501a.2a · Administrative Assistant
1,306.83
0.00
501a.2b · Office Clerk
1,306.83
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
2,092.08 -2,240.00 2,159.87 -2,144.00
0.00
-132.05
2,206.56
2,206.56
2,129.10
2,129.10
1,646.74 1,428.53 1,510.40 1,456.18 -1,228.77
501a.6b · Dispatcher #1 501a.6c · Dispatcher #2 501a.6d · Dispatcher #3
501a.6e · Part Time Dispatcher Total 501a.6 · Dispatch Personnel 501a.7 · Overtime/Expense 501a · CAREER PERSONNEL - Other
4,813.08
3,718.87
0.00
16,442.39
Total 501a · CAREER PERSONNEL
Page 8
Ganado Fire District
6:32 PM 03/24/23
Profit & Loss Budget vs. Actual
February 2023
Accrual Basis
$ Over Budget
16,442.39
Total 501 · SALARIES & WAGES 502 · EMPLOYEE BENEFITS 502a · FICA 502b · Annual Benefits Total 502 · EMPLOYEE BENEFITS 504 · 457 DEFFERED COMPENSATION
1,548.19 1,868.92
3,417.11
67.27
19,926.77
Total 500 · PERSONNEL
0.00
1000 · COVID-19 Emergency Expense
27,720.06
Total Expense
-31,151.31
Net Ordinary Income
Net Income
-31,151.31
Page 9
Ganado Fire District
6:32 PM 03/24/23
Profit & Loss Budget vs. Actual
February 2023
Accrual Basis
% of Budget
Ordinary Income/Expense Income MISCELLANEOUS Rent
117.2%
0.0% 0.0% 0.0%
Community Training Miscellaneous MISCELLANEOUS - Other
12.0%
Total MISCELLANEOUS
TAXES
0.0% 0.0%
FDAT
Property Tax Revenue
0.0%
Total TAXES
12.0%
Total Income
12.0%
Gross Profit
Expense
ADMINISTATION 701 · OFFICE EXPENSES 6560 · Payroll Expenses 701a · Office Supplies
93.1%
1,421.0%
0.0% 0.0% 0.0%
701b · Postage & Delivery 701d · Administrative travel, dues
701f · Misc. expenses
210.6%
Total 701 · OFFICE EXPENSES 702 · PROFESSIONAL SERVICES 702a · Fire Board Misc Expense
478.8%
0.0%
702c · IT Services
351.8%
702d · Professional Services
85.0%
Total 702 · PROFESSIONAL SERVICES
94.7%
Total ADMINISTATION
OPERATIONS
503 · INSURANCE 503a · Medical, Life, Health, Etc. 503b · Unemployment Compensation
168.7% 453.3%
0.0%
503c · VFIS
183.4%
Total 503 · INSURANCE 601 · FUEL/OIL/LUBE
109.4%
602 · REPAIR & MAINTENANCE 602a · Vehicle Repairs 602b · Equipment Repairs
95.4% 5.2% 336.2% 21.5%
602c · Building Repairs & Maintenance
602d · Home repairs
94.6%
Total 602 · REPAIR & MAINTENANCE 604 · OTHER OPERATIONAL EXPENSES 604a · EMS supplies
0.0%
303.9% 66.0% 0.0% 89.7% 99.9% 0.0% 79.3% 100.0%
604b · Station supplies 604c · Chemicals 604d · Turnout clothing 604e · Uniform Clothing
604f · Oxygen/air cylinder rental
604g · Oxygen refill 604h · Meals 604i · Equipment
197.0%
Total 604 · OTHER OPERATIONAL EXPENSES
Page 10
Ganado Fire District
6:32 PM 03/24/23
Profit & Loss Budget vs. Actual
February 2023
Accrual Basis
% of Budget
605 · COMMUNICATIONS 605a · Communications repairs 605b · Communications equipment Total 605 · COMMUNICATIONS 608 · TRAINING EXPENSES 608b · Travel per diem 608d · Equip. training expenses 608e · Certification Fee 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 608c · Tuition 608f · Motels
0.0% 28.1%
22.2%
0.0% 0.0% 0.0% 0.0% 0.0%
0.0%
88.5% 97.4% 410.2% 209.7%
0.0%
100.0%
609 · UTILITIES - Other
194.8%
Total 609 · UTILITIES
142.9%
Total OPERATIONS
500 · PERSONNEL 501 · SALARIES & WAGES
501a · CAREER PERSONNEL 501a.1 · Fire Chief
150.0%
501a.2 · Administrator Personnel 501a.2a · Administrative Assistant
148.8%
0.0%
501a.2b · Office Clerk
148.8%
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
178.3%
0.0%
199.3%
0.0% 0.0%
98.6%
191.9%
191.9%
183.7%
183.7%
166.0% 172.9% 177.1% 174.3%
501a.6b · Dispatcher #1 501a.6c · Dispatcher #2 501a.6d · Dispatcher #3
0.0%
501a.6e · Part Time Dispatcher Total 501a.6 · Dispatch Personnel 501a.7 · Overtime/Expense 501a · CAREER PERSONNEL - Other
150.1%
100.0%
0.0%
152.6%
Total 501a · CAREER PERSONNEL
Page 11
Ganado Fire District
6:32 PM 03/24/23
Profit & Loss Budget vs. Actual
February 2023
Accrual Basis
% of Budget
152.6%
Total 501 · SALARIES & WAGES 502 · EMPLOYEE BENEFITS 502a · FICA 502b · Annual Benefits Total 502 · EMPLOYEE BENEFITS 504 · 457 DEFFERED COMPENSATION
166.4% 260.2%
197.6%
120.2%
156.8%
Total 500 · PERSONNEL
0.0%
1000 · COVID-19 Emergency Expense
147.0%
Total Expense
156.6%
Net Ordinary Income
Net Income
156.6%
Page 12
Ganado Fire District
6:34 PM 03/24/23
Profit & Loss Budget vs. Actual
July 2022 through June 2023
Accrual Basis
Jul '22 - Jun 23
Ordinary Income/Expense Income MISCELLANEOUS Rent
2,812.50 1,280.00
Community Training
-39.91
EMS Standby Miscellaneous
4,790.35
0.00
MISCELLANEOUS - Other
8,842.94
Total MISCELLANEOUS
TAXES
0.00
Carry Over Expense
68,076.10 450,549.37
FDAT
Property Tax Revenue
0.00
TAXES - Other
518,625.47
Total TAXES
527,468.41
Total Income
527,468.41
Gross Profit
Expense
ADMINISTATION 701 · OFFICE EXPENSES 6560 · Payroll Expenses 701a · Office Supplies
1,851.94 5,435.35 343.23
701b · Postage & Delivery 701c · Publishing & advertisement 701d · Administrative travel, dues
0.00 0.00 0.00
701e · Fire prevention 701f · Misc. expenses
1,588.52
9,219.04
Total 701 · OFFICE EXPENSES 702 · PROFESSIONAL SERVICES 702a · Fire Board Misc Expense 702b · Audit and Accounting
6,929.56
0.00 0.00
702c · IT Services
33,004.25
702d · Professional Services
39,933.81
Total 702 · PROFESSIONAL SERVICES
0.00
706 · REPAIRS & MAINTENANCE
49,152.85
Total ADMINISTATION
OPERATIONS
503 · INSURANCE 503a · Medical, Life, Health, Etc. 503b · Unemployment Compensation
44,251.59 1,611.21
0.00
503c · VFIS
45,862.80
Total 503 · INSURANCE 601 · FUEL/OIL/LUBE
35,900.43
602 · REPAIR & MAINTENANCE 602a · Vehicle Repairs 602b · Equipment Repairs
45,999.72 267.40 8,394.77 1,067.16
602c · Building Repairs & Maintenance
602d · Home repairs
0.00
602 · REPAIR & MAINTENANCE - Other Total 602 · REPAIR & MAINTENANCE 604 · OTHER OPERATIONAL EXPENSES 604a · EMS supplies
55,729.05
4,382.49 19,648.76 4,689.61
604b · Station supplies 604c · Chemicals
Page 1
Ganado Fire District
6:34 PM 03/24/23
Profit & Loss Budget vs. Actual
July 2022 through June 2023
Accrual Basis
Jul '22 - Jun 23
4,288.78 4,285.43 1,145.92 8,389.43 5,881.21 0.00
604d · Turnout clothing 604e · Uniform Clothing
604f · Oxygen/air cylinder rental
604g · Oxygen refill 604h · Meals 604i · Equipment
52,711.63
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
774.15
774.15
428.00 555.00 150.00
3,963.71
0.00
331.68
608f · Motels
0.00
608 · TRAINING EXPENSES - Other
5,428.39
Total 608 · TRAINING EXPENSES 609 · UTILITIES 609a · Electric & Water Expense 609b · Communications Expense
22,722.86 15,208.96 8,490.60 1,317.72
609c · Garbage Disposial Expense 609d · Subscription Expense 609e · Propane & Natural Gas Expense
0.00
17,164.16
609 · UTILITIES - Other
64,904.30
Total 609 · UTILITIES
261,310.75
Total OPERATIONS
500 · PERSONNEL 501 · SALARIES & WAGES
501a · CAREER PERSONNEL 501a.1 · Fire Chief
45,360.00
501a.2 · Administrator Personnel 501a.2a · Administrative Assistant
22,445.03
0.00
501a.2b · Office Clerk
22,445.03
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
30,684.91
0.00
43,607.10
0.00
1,292.80
75,584.81
11,075.73
11,075.73
26,558.32
26,558.32
25,054.16
Page 2
Ganado Fire District
6:34 PM 03/24/23
Profit & Loss Budget vs. Actual
July 2022 through June 2023
Accrual Basis
Jul '22 - Jun 23
20,500.14 21,405.37 17,613.19 5,806.40
501a.6b · Dispatcher #1 501a.6c · Dispatcher #2 501a.6d · Dispatcher #3
501a.6e · Part Time Dispatcher 501a.6 · Dispatch Personnel - Other
-97.30
90,281.96
Total 501a.6 · Dispatch Personnel 501a.7 · Overtime/Expense 501a · CAREER PERSONNEL - Other 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
21,890.82
0.00
293,196.67
0.00
0.00
293,196.67
23,757.97 17,267.80
41,025.77
2,131.60
336,354.04
Total 500 · PERSONNEL
0.00
66900 · Reconciliation Discrepancies
800 · CAPITAL Station Remodel Ganado
262.32
262.32
Total 800 · CAPITAL
614.12
1000 · COVID-19 Emergency Expense
647,694.08
Total Expense
-120,225.67
Net Ordinary Income
Net Income
-120,225.67
Page 3
Made with FlippingBook Annual report maker