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

% of Budget

604 · OTHER OPERATIONAL EXPENSES 604a · EMS supplies

394.2% 266.9% 66.0%

604b · Station supplies

604c · Chemicals

0.0%

604d · Turnout clothing 604e · Uniform Clothing

338.6%

0.0% 0.0%

604f · Oxygen/air cylinder rental

604g · Oxygen refill

116.5%

604h · Meals

0.0%

604i · Equipment

232.9%

Total 604 · OTHER OPERATIONAL EXPENSES

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

0.0% 0.0%

0.0%

Total 605 · COMMUNICATIONS

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

0.0% 0.0% 0.0% 0.0% 0.0% 66.3%

608b · Travel per diem

608c · Tuition

608d · Equip. training expenses

608e · Certification Fee

608f · Motels

35.4%

Total 608 · TRAINING EXPENSES

609 · UTILITIES 609a · Electric & Water Expense 609b · Communications Expense

127.2% 129.3%

174.2%

609c · Garbage Disposial Expense 609d · Subscription Expense 609e · Propane & Natural Gas Expense

0.0% 0.0% 0.0%

609 · UTILITIES - Other

122.5%

Total 609 · UTILITIES

98.2%

Total OPERATIONS

500 · PERSONNEL 501 · SALARIES & WAGES

501a · CAREER PERSONNEL 501a.1 · Fire Chief

100.0%

501a.2 · Administrator Personnel 501a.2a · Administrative Assistant

99.7%

0.0%

501a.2b · Office Clerk

99.7%

Total 501a.2 · Administrator Personnel

501a.3 · Ganado Personnel 501a.3a · Lieutenant 501a.3b · Fire Engineer/EMT 501a.3c · Firefighter/EMT #1 501a.3d · Firefighter/EMT #2

150.0%

0.0%

105.9%

0.0% 0.0%

501a.3e · Part Time Volunteer

114.3%

Total 501a.3 · Ganado Personnel

501a.4 · Klagetoh Personnel 501a.4a · Lieutenant

100.0%

100.0%

Total 501a.4 · Klagetoh Personnel

Page 11