Regular Fire Board Meeting - October 26, 2016

Ganado Fire District

4:16 PM 10/26/16

Profit & Loss Budget vs. Actual

July 2016 through June 2017

Accrual Basis

Jul '16 - Jun 17

Budget

$ Over Budget

% of Budget

0.00

0.00

0.00

0.0%

800 · CAPITAL - Other

0.00

0.00

0.00

0.0%

Total 800 · CAPITAL

810 · RESERVED FUND 811 · EXCEEDING EXPENSE 812 · IMPROVEMENTS 810 · RESERVED FUND - Other

36,000.00 3,520.00

0.00 0.00

36,000.00 3,520.00 184,792.11

100.0% 100.0%

0.00

-184,792.11

0.0%

39,520.00

-184,792.11

224,312.11

-21.4%

Total 810 · RESERVED FUND

288,341.46

550,699.92

-262,358.46

52.4%

Total Expense

-282,118.71

185,824.08

-467,942.79

-151.8%

Net Ordinary Income

Net Income

-282,118.71

185,824.08

-467,942.79

-151.8%

Page 4