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

OPERATIONS

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

4,888.21

3,059.00

48.93

166.67

0.00

0.00

503c · VFIS

4,937.14

3,225.67

Total 503 · INSURANCE

4,547.94

3,333.00

601 · FUEL/OIL/LUBE

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

2,396.34

2,500.00

113.15 172.79 44.80

416.67 208.33 208.33

602c · Building Repairs & Maintenance

602d · Home repairs

0.00

602 · REPAIR & MAINTENANCE - Other

2,727.08

3,333.33

Total 602 · REPAIR & MAINTENANCE

604 · OTHER OPERATIONAL EXPENSES 604a · EMS supplies

251.50

250.00 833.37 416.67 208.33 125.00 78.00

2,797.39

604b · Station supplies

275.00

604c · Chemicals

0.00

604d · Turnout clothing 604e · Uniform Clothing

798.01 77.91

604f · Oxygen/air cylinder rental

0.00

0.00

604g · Oxygen refill

1,557.11 2,266.69

300.00

604h · Meals

0.00

604i · Equipment

8,023.61

2,211.37

Total 604 · OTHER OPERATIONAL EXPENSES

605 · COMMUNICATIONS 605a · Communications repairs 605b · Communications equipment

0.00 0.00

40.00 150.00

0.00

190.00

Total 605 · COMMUNICATIONS

608 · TRAINING EXPENSES 608a · DVDs, ID Badges, etc.

0.00 0.00 0.00 0.00 0.00 0.00

0.00

83.33 166.67 916.67 83.33 250.00

608b · Travel per diem

608c · Tuition

3,434.12

608d · Equip. training expenses

608e · Certification Fee

608f · Motels

0.00

608 · TRAINING EXPENSES - Other

3,434.12

1,500.00

Total 608 · TRAINING EXPENSES

Page 22