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

Jun 23

Budget

OPERATIONS

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

4,637.14

3,059.00

0.00

166.67

3,293.00

3,000.00

503c · VFIS

7,930.14

6,225.67

Total 503 · INSURANCE

4,388.23

3,333.00

601 · FUEL/OIL/LUBE

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

917.33

2,500.00

0.00

416.67 208.33 208.33

886.83

602c · Building Repairs & Maintenance

5,427.84

602d · Home repairs

0.00

602 · REPAIR & MAINTENANCE - Other

7,232.00

3,333.33

Total 602 · REPAIR & MAINTENANCE

604 · OTHER OPERATIONAL EXPENSES 604a · EMS supplies

218.95

250.00 833.37 416.67 208.33 125.00 78.00

2,793.40

604b · Station supplies

414.92

604c · Chemicals

0.00 0.00

604d · Turnout clothing 604e · Uniform Clothing

77.91

604f · Oxygen/air cylinder rental

0.00

0.00

604g · Oxygen refill

1,625.76

300.00

604h · Meals

87.29

0.00

604i · Equipment

5,218.23

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

83.33 166.67 916.67 83.33 250.00

608b · Travel per diem

275.00 75.00

608c · Tuition

608d · Equip. training expenses

0.00 0.00

608e · Certification Fee

608f · Motels

5,698.63

608 · TRAINING EXPENSES - Other

6,048.63

1,500.00

Total 608 · TRAINING EXPENSES

Page 112