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

Aug 22

Budget

OPERATIONS

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

5,434.23

3,059.00

72.34

166.67

0.00

0.00

503c · VFIS

5,506.57

3,225.67

Total 503 · INSURANCE

3,743.93

3,333.00

601 · FUEL/OIL/LUBE

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

10,007.56

2,500.00

0.00

416.67 208.33 208.33

187.40 212.98

602c · Building Repairs & Maintenance

602d · Home repairs

0.00

602 · REPAIR & MAINTENANCE - Other

10,407.94

3,333.33

Total 602 · REPAIR & MAINTENANCE

604 · OTHER OPERATIONAL EXPENSES 604a · EMS supplies

0.00

250.00 833.37 416.67 208.33 125.00 78.00

1,496.96

604b · Station supplies

275.00

604c · Chemicals

0.00

604d · Turnout clothing 604e · Uniform Clothing

1,466.78

77.91

604f · Oxygen/air cylinder rental

0.00

0.00

604g · Oxygen refill

645.95 303.19

300.00

604h · Meals

0.00

604i · Equipment

4,265.79

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

529.59

608d · Equip. training expenses

608e · Certification Fee

608f · Motels

0.00

608 · TRAINING EXPENSES - Other

529.59

1,500.00

Total 608 · TRAINING EXPENSES

Page 12