Regular Fire Board Meeting - October 25, 2023
Ganado Fire District
3:10 PM
Profit & Loss Budget vs. Actual
10/25/23
September 2023
Accrual Basis
Sep 23
501a.5 · Steamboat Personnel 501a.5a · Lieutenant
3,091.01
3,091.01
Total 501a.5 · Steamboat Personnel
501a.6 · Dispatch Personnel 501a.6a · Dispatch Supervisor
2,844.80 2,217.68 2,313.60 2,208.77
501a.6b · Dispatcher #1 501a.6c · Dispatcher #2 501a.6d · Dispatcher #3
0.00 0.00
501a.6e · Part Time Dispatcher 501a.6 · Dispatch Personnel - Other
9,584.85
Total 501a.6 · Dispatch Personnel
4,855.78
501a.7 · Overtime/Expense
0.00
501a · CAREER PERSONNEL - Other
35,758.38
Total 501a · CAREER PERSONNEL
35,758.38
Total 501 · SALARIES & WAGES
502 · EMPLOYEE BENEFITS 502a · FICA 502b · Annual Benefits
2,835.41 1,305.93
4,141.34
Total 502 · EMPLOYEE BENEFITS
420.60
504 · 457 DEFFERED COMPENSATION
40,320.32
Total 500 · PERSONNEL
800 · CAPITAL Station Remodel Ganado
0.00
0.00
801 · LAND, BUILDING & CONSTRUCTION
-16,356.23
800 · CAPITAL - Other
-16,356.23
Total 800 · CAPITAL
0.00
810 · RESERVED FUND
0.00
1000 · COVID-19 Emergency Expense
50,120.72
Total Expense
-47,699.69
Net Ordinary Income
Net Income
-47,699.69
Page 3
Made with FlippingBook. PDF to flipbook with ease