Regular Fire Board Meeting - May 18, 2022

Ganado Fire District

11:03 AM 05/18/22

Profit & Loss Budget vs. Actual

July 2021 through June 2022

Accrual Basis

Jul '21 - Jun 22

Budget

OPERATIONS

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

41,061.87 1,386.00

36,708.00 2,000.00 3,000.00

0.00

503c · VFIS

42,447.87

41,708.00

Total 503 · INSURANCE 601 · FUEL/OIL/LUBE

27,581.29

40,000.00

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

64,241.34 7,500.56 8,232.19 2,128.56

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

602c · Building Repairs & Maintenance

602d · Home repairs

82,102.65

40,000.00

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

3,116.35 23,187.39 5,569.10 2,060.97 2,097.92 662.86 660.92 5,706.93 4,216.90

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

47,279.34

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 608 · TRAINING EXPENSES - Other Total 608 · TRAINING EXPENSES 609 · UTILITIES 609a · Electric & Water Expense 608f · Motels

0.00

500.00 2,000.00

1,244.23

1,244.23

2,500.00

0.00 0.00 0.00 0.00 0.00 0.00

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

5,461.75

0.00

5,461.75

19,000.00

25,004.73

30,000.00

Page 2