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
$ Over Budget
% of Budget
Ordinary Income/Expense Income MISCELLANEOUS Rent
68.75
117.2%
-2,500.00
0.0% 0.0% 0.0% 0.0%
Community Training
0.00
EMS Standby Miscellaneous
-1,000.00
0.00
MISCELLANEOUS - Other
-3,431.25
12.0%
Total MISCELLANEOUS
TAXES
Carry Over Expense FDAT Property Tax Revenue
0.00 0.00
0.0% 0.0%
TAXES - Other
0.00
0.0%
Total TAXES
-3,431.25
12.0%
Total Income
-3,431.25
12.0%
Gross Profit
Expense
ADMINISTATION
701 · OFFICE EXPENSES 6560 · Payroll Expenses 701a · Office Supplies
-17.33 550.46
93.1%
1,421.0%
0.00 0.00 0.00 0.00
0.0% 0.0% 0.0% 0.0% 0.0%
701b · Postage & Delivery
701c · Publishing & advertisement 701d · Administrative travel, dues
-100.00
701e · Fire prevention 701f · Misc. expenses
433.13
210.6%
Total 701 · OFFICE EXPENSES
702 · PROFESSIONAL SERVICES 702a · Fire Board Misc Expense 702b · Audit and Accounting
378.75
478.8%
0.00
0.0% 0.0%
-3,600.00 2,517.52
702c · IT Services
351.8%
702d · Professional Services
-703.73
85.0%
Total 702 · PROFESSIONAL SERVICES
0.00
0.0%
706 · REPAIRS & MAINTENANCE
-270.60
94.7%
Total ADMINISTATION
Page 76
Made with FlippingBook. PDF to flipbook with ease