Regular Fire Board Meeting - October 25, 2023

Ganado Fire District

10:03 AM

Profit & Loss Budget vs. Actual

10/25/23

July 2022 through June 2023

Accrual Basis

Sep 22

Budget

Ordinary Income/Expense Income MISCELLANEOUS Rent

312.50

400.00

0.00 0.00

2,500.00

Community Training

200.00

EMS Standby Miscellaneous

532.24

1,000.00

0.00

MISCELLANEOUS - Other

844.74

4,100.00

Total MISCELLANEOUS

TAXES

0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00

Carry Over Expense

FDAT

Property Tax Revenue

TAXES - Other

0.00

0.00

Total TAXES

844.74

4,100.00

Total Income

844.74

4,100.00

Gross Profit

Expense

ADMINISTATION

701 · OFFICE EXPENSES 6560 · Payroll Expenses 701a · Office Supplies

212.01 879.91

250.00 41.67

0.00 0.00 0.00 0.00 0.00

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

1,091.92

391.67

Total 701 · OFFICE EXPENSES

702 · PROFESSIONAL SERVICES 702a · Fire Board Misc Expense 702b · Audit and Accounting

47.25

100.00

0.00 0.00

0.00

3,600.00 1,000.00

702c · IT Services

3,518.24

702d · Professional Services

3,565.49

4,700.00

Total 702 · PROFESSIONAL SERVICES

0.00

706 · REPAIRS & MAINTENANCE

4,657.41

5,091.67

Total ADMINISTATION

Page 21