Regular Fire Board Meeting - October 27, 2021
Ganado Fire District
Regular Fire Board
Meeting
“ Protect life and property ”
Governing Board Members
Steven Kee, Fire Board Chairman
Althea James, Fire Board Clerk
Margaret Etcitty, Fire Board Member
LaVerne Joe, Fire Board Member
Alfred John, Fire Board Member
District Administrators
Dewayne Woodie, Fire Chief
Marcarlo Roanhorse, Administrative Assistant
Lennix Peshlakai, Ganado EMS/Fire Lieutenant
Jeremy Begay, Steamboat Fire Lieutenant
Shirlene Attson, Communication Supervisor
October 27, 2021
Location: Ganado Fire Station 1
GANADO FIRE DISTRICT___ P.O. BOX 718 GANADO, ARIZONA 86505 (928) 755-3424 FAX: (928) 755-6330
ESTABLISHED 1982
PUBLIC NOTICE OF PUBLIC REGULAR MEETING GANADO FIRE DISTRICT GOVERNING BOARD
PLEASE TAKE NOTICE THAT the Governing Board of Ganado Fire District , pursuant to A.R.S. 38-431.09 , hereby gives notice that it will hold its regular meeting on the following dates, at the following time and place: DATE: October 27, 2021 PLACE: Ganado Fire Station TIME: 6:00 P.M. MDT
Copies of agendas for regular and special meetings and executive sessions may be obtained at: Ganado Fire District, Station One, Ganado, Arizona 86505
The respective agenda will be available to the public at such location not less than 24 hours prior to a meeting, unless the meeting covers an emergency as provided in A.R.S. 38-431.02. Executive sessions may be held by the Governing Board Meeting as provided in A.R.S. 38-431.03 . Notice of executive sessions will also be posted at the posting place 24 hours prior to meeting unless the meeting covers an emergency as provided in A.R.S. 38-431.02 . The Governing Board reserves the right to hold special meetings at times and places other than mentioned above. Notice of the time and place of any special meeting will be posted at the posting place as provided in A.R.S. 38-431.02 .
DATED this_ 26 th _ day of ___ October ___, __ 2021 __ NAME OF DISTRICT: __ Ganado Fire District __ BY: __ Dewayne Woodie, Fire Chief _ _
Posted on this 26 th day of October 2021 at 5:00 P.M. MDT by: Mr. Marcarlo Roanhorse, Admin. Assistant
Call meeting
to order
Roll Call
Mr. Steven Kee
Fire Board Chairman
Ms. Althea James
Fire Board Clerk
Mrs. Margaret Etcitty
Fire Board Member
Ms. LaVerne Joe
Fire Board Member
Mr. Alfred John
Fire Board Member
The Pledge of
Allegiance
Call to the
public
Approval of
Agenda
GANADO FIRE DISTRICT _ P.O. BOX 718 GANADO, ARIZONA 86505 (928) 755-3424 FAX: (928) 755-6330
ESTABLISHED 1982
NOTICE OF PUBLIC MEETING OF THE BOARD OF DIRECTORS
PURSUANT TO A.R.S. 38-431.02 NOTICE IS GIVEN TO THE BOARD OF DIRECTORS OF THE GANADO FIRE DISTRICT BOARD AND TO THE GENERAL PUBLIC THAT THE BOARD WILL HOLD A MEETING OPEN TO THE PUBLIC ON OCTOBER 27, 2021 BEGINNING AT 6:00 P.M. MDT AT THE GANADO FIRE STATION, GANADO, ARIZONA . * THE BOARD OF DIRECTORS MAY VOTE TO DISCUSS THIS MATTER IN EXECUTIVE SESSION PURSUANT TO A.R.S. 38-431-03. THE NAME OF THE INDIVIDUALS INVOLVED MAY BE OBTAINED FROM THE FIRE CHIEF’S OFFICE.
BOARD MEMBERS OF THE FIRE DISTRICT MAY ATTEND EITHER IN PERSON OR, WHEN NECESSARY, BY TELEPHONE, VIDEO CONFERENCEING.
Join Zoom Meeting https://us06web.zoom.us/j/88991923678?pwd=ZHJuVktMVml6eWZVWHI1ZUgwZlFzZz09 Meeting ID: 889 9192 3678
Passcode: 3424 One tap mobile
+17207072699,,88991923678#,,,,*3424# US (Denver) +12532158782,,88991923678#,,,,*3424# US (Tacoma) Dial by your location
+1 720 707 2699 US (Denver) +1 253 215 8782 US (Tacoma) +1 346 248 7799 US (Houston) +1 646 558 8656 US (New York) +1 301 715 8592 US (Washington DC) +1 312 626 6799 US (Chicago) Meeting ID: 889 9192 3678 Passcode: 3424
AGENDA
1. CALL TO ORDER
2. ROLL CALL
3. PLEDGE OF ALLENGIANCE/MOMENT OF SILENCE
4. CALL TO THE PUBLIC: Consideration of concerns and comments from the public. Those wishing to address the Board are required to fill out a Request to Address the Board Form and Sign the Attendance Sign-In Sheet. Members of the Board may not discuss items that are not on the agenda. Therefore, action taken as a result of public comment will be limited to directing staff to study the matter or to scheduling the matter for further consideration and decision later date.
5. APPROVAL OF AGENDA
6. CONSENT AGENDA Review, Discussion, and Possible Action to Approve the Consent Agenda. (Documentation concerning the matters on the Consent Agenda may be reviewed at the District Office. Any matter on the Consent Agenda will be removed from the Consent Agenda and discussed as a regular agenda item, upon the request of any Board members.) a. Approval of Previous Regular & Special Board Meeting Minutes i. Regular Board Meeting minutes on September 23, 2021 b. Approval of Fire Chief Reports i. September 2021 Fire Chief Report – Fire Chief Woodie c. Approval of Monthly Financial and Budget Reports
Posted on this 26 th day of November 2021 at 5:00 P.M. MDT by Mr. Marcarlo Roanhorse, Admin. Assistant
i. September 2021 Financial and Budget Report – Administrative Assistant Mr. Roanhorse
7. INFORMATION ONLY
a. Navajo Nation Legislation 0125-21/CO-53-21 Update Report
8. DATE AND TIME OF NEXT MEETING a. November 17, 2021, at Ganado Fire Station One and/or ZOOM at 6:00 PM MST (Subject to Change) b. Alternate Date: November 24, 2021, at Ganado Fire Station One and/or ZOOM at 6:00 PM MST (Subject to Change)
9. FUTURE AGENDA ITEMS This provides an opportunity for the Board to direct staff to include items on future agendas for further consideration and decision later date or to further study a matter.
10. BENEDICTION BY INVITATION
11. ADJOURNMENT
DATED this _26 th _ day of ___October___, __2021__
NAME OF DISTRICT: __ Ganado Fire District __ BY: __ Dewayne Woodie, Fire Chief __
Posted on this 26 th day of November 2021 at 5:00 P.M. MDT by Mr. Marcarlo Roanhorse, Admin. Assistant
Consent Agenda
Approval of
Previous
Meeting Minutes
GANADO FIRE DISTRICT _ P.O. BOX 718 GANADO, ARIZONA 86505 (928) 755-3424 FAX: (928) 755-6330
ESTABLISHED 1982
NOTICE OF PUBLIC MEETING OF THE BOARD OF DIRECTORS
PURSUANT TO A.R.S. 38-431.02 NOTICE IS GIVEN TO THE BOARD OF DIRECTORS OF THE GANADO FIRE DISTRICT BOARD AND TO THE GENERAL PUBLIC THAT THE BOARD WILL HOLD A MEETING OPEN TO THE PUBLIC ON SEPTEMBER 23, 2021 , BEGINNING AT 6:00 P.M. MDT AT THE GANADO FIRE STATION, GANADO, ARIZONA . * THE BOARD OF DIRECTORS MAY VOTE TO DISCUSS THIS MATTER IN EXECUTIVE SESSION PURSUANT TO A.R.S. 38-431- 03. THE NAME OF THE INDIVIDUALS INVOLVED MAY BE OBTAINED FROM THE FIRE CHIEF’S OFFICE.
BOARD MEMBERS OF THE FIRE DISTRICT MAY ATTEND EITHER IN PERSON OR, WHEN NECESSARY, BY TELEPHONE, VIDEO CONFERENCEING.
Join Zoom Meeting: https://us06web.zoom.us/j/82697125619?pwd=ZjAzZmk2OTdwdVUwMTAzTHdVNUhKUT09 Meeting ID: 826 9712 5619
Passcode: 3424 One tap mobile
+13462487799,,82697125619#,,,,*3424# US (Houston) +17207072699,,82697125619#,,,,*3424# US (Denver) Dial by your location
+1 346 248 7799 US (Houston) +1 720 707 2699 US (Denver) +1 253 215 8782 US (Tacoma) +1 312 626 6799 US (Chicago) +1 646 558 8656 US (New York) +1 301 715 8592 US (Washington DC) Meeting ID: 826 9712 5619 Passcode: 3424
APPROVED AGENDA
1. CALL TO ORDER by Fire Board Chairperson Steven Kee at 6:05 P.M. MDT
2. ROLL CALL Althea James, Alfred John, Steven Kee. Quorum of three is confirmed by Administrative Assistant Mr. Marcarlo Roanhorse. 3.
4. PLEDGE OF ALLENGIANCE/MOMENT OF SILENCE by Fire Chief Woodie.
5. CALL TO THE PUBLIC: Consideration of concerns and comments from the public. Those wishing to address the Board are required to fill out a Request to Address the Board Form and Sign the Attendance Sign-In Sheet. Members of the Board may not discuss items that are not on the agenda. Therefore, action taken as a result of public comment will be limited to directing staff to study the matter or to scheduling the matter for further consideration and decision later date. None Submitted, confirmed by Administrative Assistant Marcarlo Roanhorse. 6. APPROVAL OF AGENDA was read into record by Board Chairperson Steven Kee. Motion was made by Althea James to approve and second by Alfred John. Motion carries in approval with a voice vote of 4 in favor, 0 opposed, and 0 abstention. Board Member LaVerne Joe is present at 6:08 via teleconference. 7. CONSENT AGENDA Review, Discussion, and Possible Action to Approve the Consent Agenda. (Documentation concerning the matters on the Consent Agenda may be reviewed at the District Office. Any matter on the Consent Agenda will be removed from the Consent Agenda and discussed as a regular agenda item, upon the request of any
Posted on this 22 nd day of September 2021 at 3:00 P.M. MDT by Mr. Marcarlo Roanhorse, Admin. Assistant
Board members.) Motion was made by LaVerne Joe to approve with highlighting of the reports and was second by Alfred John. Motion carries in approval with a voice vote of 4 in favor, 0 opposed, and 0 abstained. a. Approval of Previous Regular & Special Board Meeting Minutes i. Regular Board Meeting minutes on July 28, 2021. Administrative Assistant Marcarlo Roanhorse read the Regular Board Meeting minutes for July 28, 2021 into record. b. Approval of Fire Chief Reports Fire Chief Woodie provide a highlighted Fire Chief report. Questions and answers were given. i. July 2021 Fire Chief Report – Fire Chief Woodie ii. August 2021 Fire Chief Report – Fire Chief Woodie c. Approval of Monthly Financial and Budget Reports Administrative Assistant Roanhorse gave a highlighted
budget and financial report for July and August. Questions and answers are given. i. July 2021 Financial and Budget Report – Administrative Assistant Mr. Roanhorse ii. August 2021 Financial and Budget Report – Administrative Assistant Mr. Roanhorse
8. DATE AND TIME OF NEXT MEETING a. October 20, 2021, at Ganado Fire Station One and/or ZOOM at 6:00 PM MDT (Subject to Change) b. Alternate Date: October 27, 2021, at Ganado Fire Station One and/or ZOOM at 6:00 PM MDT (Subject to Change)
9. FUTURE AGENDA ITEMS This provides an opportunity for the Board to direct staff to include items on future agendas for further consideration and decision later date or to further study a matter. None
10. BENEDICTION BY INVITATION Respectfully provided by Alfred John.
11. ADJOURNMENT Motion is made by Althea James to adjourn the meeting and was second by LaVerne Joe. Meeting is adjourned at 6:50 P.M. MDT by Board Chairperson Steven Kee with a voice vote of 4 in favor, 0 opposed, and 0 abstained.
__________________________________ Mr. Steven Kee, Fire Board Chairman
____________________________________
Ms. Althea James, Fire Board Clerk
__________________________________ Mrs. Margaret Etcitty, Fire Board Member
___________________________________ Ms. LaVerne Joe, Fire Board Member
__________________________________ Mr. Alfred John, Fire Board Member
Ganado Fire District Regular Fire Board Meeting minutes for September 23, 2021, was respectfully submitted by Administrative Assistant Marcarlo Roanhorse.
Posted on this 22 nd day of September 2021 at 3:00 P.M. MDT by Mr. Marcarlo Roanhorse, Admin. Assistant
Ganado Fire District
Fire Chief Report
Presented By Fire
Chief Dewayne
Woodie
Fire Chief Monthly Report – September 2021
_ GANADO FIRE DISTRICT _ P.O. BOX 718 GANADO, ARIZONA (928) 755-3424 FAX: (520) 755-6330
Fire Chief Monthly Report September 2021
REPORT SUMMARY A. PERSONNEL
1. Monthly Call (Exhibit A) and Training Attendances
PERSONNEL
DEP’T
X X X X X X X X X
Dewayne Woodie, Fire Chief/EMT-B
2
IN-HOUSE 0/0
0 0 0 0 0 0 0 0 0 0 0 0 0
CAREER
PART-TIME
VOLUNTEER CALL
VOLUME
TRAINING HOURS
OUTSIDE
TRAINING HOURS
ADMIN
Marcarlo Roanhorse, Administrator Assistant/EMT-B
NA NA NA NA
Chantel Cook, Clerk/AEMT
Shirlene Attson, Communication Supervisor
0 0 0 0
0/0 0/0 0/0 0/0 0/0 0/0 0/0 0/0 0/0 0/0
Harriett Begay, Dispatcher Latasha Lee, Dispatcher Mimi Begay, Dispatcher
DISPATCH
STATION ONE (Ganado Station) Lennix Peshlakai, Fire/EMS Lieutenant/EMT-B Johnavan Wagoner, Firefighter II Latasha Lee, Firefighter II/EMT-B Mimi Begay, Firefighter II/EMT-B Chantel Cook, Firefighter II/AEMT Brendan A. James, Explorer STATION TWO (Steamboat Station) Jeremy Begay, Fire Lieutenant/EMT-B STATION THREE (Klagetoh Station) Evander R. Leonard, Fire Lieutenant/EMT-B Marcarlo Roanhorse, Firefighter II/EMT-B Byron James , Firefighter Trainee
24 18 14
X X X X
2 3 0
OPERATION
X
16
0/0
0
X X X
4 4 0
0/0 0/0 0/0
0 0 0
R = Reserve M = Medical Leave RC = Recruit B. Employment: Two Full-time positions for Arizona Certified Firefighter II/EMT- Basic will be advertised starting on November 1, 2021 and ending on November 15, 2021 at 5:00pm MST. C. Employment Separation 1. None D. INCIDENTS (Non-Urgent and Urgent): 1. Exhibit B shows each month and End of the Year Statistics of Incidents for Ganado Fire, NN Law Enforcement, and Community Training: a. Ganado Fire District (GFD) Incidents
1 | P a g e
Fire Chief Monthly Report – September 2021
1. 79 for the month of September 2021 2. 811 for the end of the Year 2021
b. Navajo Nation Law Enforcement (NNLE) Incidents 1. 39 Call Taking for the month of September 2021 2. 344 for the end of the Year 2021 c. Community Training 1. All CPR/AED and Basic First Aid Training has been suspended until further notice due to the COVID-19 Pandemic Health Crisis.
2. All Fire Safety and Extinguishing Training has been suspended until further notice due to the COVID-19 Pandemic Health Crisis. 2. Exhibit C shows the summary of the different types of Incident for each month and end of the Year 2021. E. ACCOMPLISHMENTS: 1. FIRE DISTRICT a. All Personnel have received both doses of the COVID-19 Virus Vaccine. b. Regular Fire Board Meeting at Station One Training Room on September 23, 2021 at 6:00pm. F. MAINTENANCE 1. Ganado Fire Station - Lt. Peshlakai is the custodian for Station 1 a. Utility 10 was pulled out of service problems with the Automatic Transmission. b. Tanker 10 was pulled out of service for PTO (Power Take- Off) gear issues not engaging. c. Rescue 11 was pulled out of services for hard start relating to the distributor system. d. Attack 10 was pulled out of service for poor engine performance and determine needs a new engine. 2. Steamboat Fire Station - Lt. Jeremy Begay is the custodian for Station 2 a. Attack 20 is back in-service with a new engine replacement. 3. Klagetoh Fire Station – Klagetoh Personnel are maintaining Station 3 Building and Apparatus until assign. a. Utility 20 with a portable slide-in water pump. G. TRAINING for FIRE, EMS, and DISPATCH 1. In-house Fire/EMS Training: a. No In-House Training for the month of September 2021. H. ANNOUNCEMENTS ( Community Training/Presentation and Notification):
1. As of October 30, 2021, all monthly scheduled training will be suspended until further noticed due to COVID-19 Pandemic Health Crisis.
2 | P a g e
2021 Personnel Run Tally
Begay, Jeremy Personnel EXHIBIT A Begay, Mimi Cook, Chantel James, Byron
Oct
Nov Dec YTD
Aug Sept
Jan Feb Mar
Apr
May Jun Jul
174
0052 0107 0095 0104 0033 0093 0054 0048 0078 0066 0036
21
13
17
15
28
29
17
18 12
16
52 18
9 1 0
4 3 0
2 2 0
8 6 5 0 5
0 1 0 0 1
2 0 0 0 3
6 1 0
9 3 0
1 0
5 0
John, Alfred Lee, Latasha
-
-
-
-
-
-
-
-
-
66 75
8
15
14
3 1
6
11
Leonard, Evander Peshlakai, Lennix Roanhorse, Marcarlo Wagoner, Johnavan Woodie, Dewayne
26 24
21 15
23 33
-
-
-
-
4
292
45
43
39
39
30 10 23
24
48
3
4
4
2
8
8
7
2
233
28
22
29
30
36
36
11
18
7
0
0
0
0
0
1
1
3
2
James, Brendan Explr 1
2
0111
0
0
0
0
1
0
0
1
0
Explorer 2 Explorer 3
Communications Attson, Shirlene
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0002 0101 0093 0107
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
Begay, Harriet Lee, Latasha Begay, Mimi
Total for the Month Top for the Month
127
75 22
115
109
133
128
86 39
113
86 24
972 303
33
45
43
39
30
28
EXHIBIT B
Ganado Fire District Monthly Statistics
Year 2020 2021
Jan Feb Mar
Apr
May Jun Jul 107 114 109
Aug Sept
Oct
Nov Dec YTD
1247
98
101
91 93
96 97
97 77
113 114
117 108
90 77
811
102
95
83
79
Navajo Nation Police Monthly Statistics
Apr
May Jun Jul
Aug Sept
Oct
Nov Dec YTD
Year 2020 2021
Jan Feb Mar
533 344
45 50
46 31
45 41
44 41
63 42
39 36
46 35
44 29
45 39
35
40
41
EXHIBIT C
2021 Monthly Run Tally
Call Description
Jan Feb Mar
Apr
May Jun Jul
Aug Sept
Oct
Nov Dec YTD
Animal Rescue EMS Standby
14
0 0
0 0
0 0
0 0
1 0
2 0
5 0
5 0
1 0
0
EMS, Medical Assistance
155
27 18
11 10
17 13
16 10
19 16
19
13
16
17 10
EMS, Medical Assistance (Med4)
98
7 0 0 2 7 8 0 0 0 4 0 3 1 3 0 1 2 0 0 0 0 0 8 2 0 0 0 0 0 6 2
7 0 1 0 3 5 0 0 0 2 0 1 0 0 0 1 2 0 1 0 0 0 8 1 0 2 1 0 0
7 0 0 0 3 1 0 0 0 0 2 0 0 1 0 1 0 0 1 0 0 5 1 8 0 0 0 1 0 9 5
EMS, MVA pedesterian EMS, MVA w/animal EMS, MVA w/Death EMS, MVA w/Injuries EMS, MVA wo/Injuries
2 4 2
0 0 0 2 8 2 0 0 0 0 1 0 1 0 0 3 0 0 0 0 0 7 2 0 4 2 1 0
0 2 0 1 3 1 0 0 0 0 0 0 0 1 1 2 1 1 1 0 0 8 3 0 0 1 2 0
0 0 0 7 8 3 0 0 0 0 0 0 1 1 0 0 0 0 0 0 0 9 2 0 1 2 0 0
2 1 0 5 7 0 0 0 0 0 1 0 5 0 1 4 0 0 0 0 0 6 5 0 0 1 1 0
0 0 0 5 3 2 0 0 3 0 4 0 5 0 0 0 0 1 0 0 0 4 5 0 0 3 2 0
0 0 0 2 6 1 0 0 3 0 0 0 1 0 0 0 0 0 0 0 0 6 2 0 1 0 1 0
35 59 10
11
Escort
Fire Safety & Extinguishrt Training
0 0
Fire Training
Fire, Alarm Activated
12
Fire, Commerical
0
Fire, Rubbish
12
Fire, Smoke Odor Fire, Smoke Showing
1
16
Fire, Structure - Residential
3 4
Fire, Vehicle Fire, Wildland
14
First Aid & CPR Training
1 3 2 0 0
Gas Emergency
Inspections
Intergovernmental Meeting
Message Delivery Motorist Assitance
61 23
Mutual Aid
Other
120
15
15
12
13
11
18
17
11
Presentations
0 8
Relay
Search & Rescue Traffic Control Training Travel Vehicle Lockout Welfare Check
10
8 0
115
14
12
15
16
16
12
15
19
1
1
2
3
2
1
2
Totals
108
77
93
97
102
95
83
77
79
0
0
0
811
Ganado Fire District
Financial and Budget
Report
Presented By
Administrative Assistant
Mr. Marcarlo Roanhorse
Ganado Fire District
September 2021 Financial
and Budget Report
Presented By
Administrative Assistant
Mr. Marcarlo Roanhorse
Ganado Fire District Profit & Loss September 2021
2:21 PM 10/27/21
Cash Basis
Sep 21
Ordinary Income/Expense Income MISCELLANEOUS Rent
331.26 1,588.36
Miscellaneous
1,919.62
Total MISCELLANEOUS
1,919.62
Total Income
1,919.62
Gross Profit
Expense
ADMINISTATION 701 · OFFICE EXPENSES 6560 · Payroll Expenses 701a · Office Supplies Total 701 · OFFICE EXPENSES 702 · PROFESSIONAL SERVICES 702a · Fire Board Misc Expense Total 702 · PROFESSIONAL SERVICES
229.26 310.17
539.43
102.05
102.05
641.48
Total ADMINISTATION
OPERATIONS
503 · INSURANCE 503a · Medical, Life, Health, Etc. 503b · Unemployment Compensation
2,382.74
52.79
2,435.53
Total 503 · INSURANCE 601 · FUEL/OIL/LUBE
101.08
602 · REPAIR & MAINTENANCE 602a · Vehicle Repairs
335.24 1,778.99
602c · Building Repairs & Maintenance
44.80
602d · Home repairs
2,159.03
Total 602 · REPAIR & MAINTENANCE 604 · OTHER OPERATIONAL EXPENSES 604b · Station supplies
292.44 670.56 176.04
604h · Meals 604i · Equipment
1,139.04
Total 604 · OTHER OPERATIONAL EXPENSES
609 · UTILITIES 609a · Electric & Water Expense 609b · Communications Expense
246.45 157.41
403.86
Total 609 · UTILITIES
6,238.54
Total OPERATIONS
500 · PERSONNEL 501 · SALARIES & WAGES
501a · CAREER PERSONNEL 501a.1 · Fire Chief
7,200.00
501a.2 · Administrator Personnel 501a.2a · Administrative Assistant
3,115.50 153.00
501a.2b · Office Clerk
3,268.50
Total 501a.2 · Administrator Personnel
501a.3 · Ganado Personnel 501a.3a · Lieutenant 501a.3b · Firefighter/EMT #1
4,296.08 3,360.00
Page 1
Ganado Fire District Profit & Loss September 2021
2:21 PM 10/27/21
Cash Basis
Sep 21
372.44
501a.3d · Part Time Volunteer Total 501a.3 · Ganado Personnel 501a.5 · Steamboat Personnel 501a.5a · Lieutenant Total 501a.5 · Steamboat Personnel 501a.6 · Dispatch Personnel 501a.6a · Dispatch Supervisor
8,028.52
4,114.13
4,114.13
3,927.30 3,916.94 2,021.25 3,105.38 2,229.50
501a.6b · Dispatcher #1 501a.6c · Dispatcher #2 501a.6d · Dispatcher #3
501a.6e · Part Time Dispatcher Total 501a.6 · Dispatch Personnel
15,200.37
2,706.45
501a.7 · Overtime/Expense
40,517.97
Total 501a · CAREER PERSONNEL 501c · PART-TIME WAGES 501c.4 · Overtime compensation Total 501c · PART-TIME WAGES Total 501 · SALARIES & WAGES 502 · EMPLOYEE BENEFITS 502a · FICA 502b · Annual Benefits Total 502 · EMPLOYEE BENEFITS
0.00
0.00
40,517.97
3,169.12 908.69
4,077.81
44,595.78
Total 500 · PERSONNEL
51,475.80
Total Expense
-49,556.18
Net Ordinary Income
Net Income
-49,556.18
Page 2
Ganado Fire District
2:22 PM 10/27/21
Profit & Loss Budget vs. Actual
September 2021
Accrual Basis
Sep 21
Ordinary Income/Expense Income MISCELLANEOUS Rent
331.26
0.00 0.00 0.00
Community Training
EMS Standby
COVID-19 Emergency Assistance
1,588.36
Miscellaneous
1,919.62
Total MISCELLANEOUS
TAXES
0.00 0.00
FDAT
Property Tax Revenue
0.00
Total TAXES
1,919.62
Total Income
1,919.62
Gross Profit
Expense
ADMINISTATION 701 · OFFICE EXPENSES 6560 · Payroll Expenses 701a · Office Supplies
229.26 379.57
0.00 0.00 0.00 0.00 0.00
701b · Postage & Delivery 701c · Publishing & advertisement 701d · Administrative travel, dues
701e · Fire prevention 701f · Misc. expenses
608.83
Total 701 · OFFICE EXPENSES 702 · PROFESSIONAL SERVICES 702a · Fire Board Misc Expense 702b · Audit and Accounting
102.05
0.00 0.00
702c · IT Services
3,611.74
702d · Professional Services
3,713.79
Total 702 · PROFESSIONAL SERVICES 706 · REPAIRS & MAINTENANCE 707 · Interest Expense 708 · Community Benefits
0.00 0.00 0.00
4,322.62
Total ADMINISTATION
OPERATIONS
503 · INSURANCE 503a · Medical, Life, Health, Etc. 503b · Unemployment Compensation
3,459.14
52.79 0.00
503c · VFIS
3,511.93
Total 503 · INSURANCE 601 · FUEL/OIL/LUBE
2,577.02
602 · REPAIR & MAINTENANCE 602a · Vehicle Repairs 602b · Equipment Repairs
16,366.72
0.00
1,778.99
602c · Building Repairs & Maintenance
44.80
602d · Home repairs
18,190.51
Total 602 · REPAIR & MAINTENANCE 604 · OTHER OPERATIONAL EXPENSES 604a · EMS supplies
800.74 1,328.72 825.00
604b · Station supplies 604c · Chemicals 604d · Turnout clothing
0.00
Page 1
Ganado Fire District
2:22 PM 10/27/21
Profit & Loss Budget vs. Actual
September 2021
Accrual Basis
Sep 21
0.00 0.00 77.91 670.56 176.04
604e · Uniform Clothing 604f · Oxygen/air cylinder rental
604g · Oxygen refill 604h · Meals 604i · Equipment
0.00
604 · OTHER OPERATIONAL EXPENSES - Other Total 604 · OTHER OPERATIONAL EXPENSES
3,878.97
605 · COMMUNICATIONS 605a · Communications repairs 605b · Communications equipment Total 605 · COMMUNICATIONS 608 · TRAINING EXPENSES 608a · DVDs, ID Badges, etc. 608b · Travel per diem 608d · Equip. training expenses 608e · Certification Fee 608c · Tuition
0.00 0.00
0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
608f · Motels
608 · TRAINING EXPENSES - Other
0.00
Total 608 · TRAINING EXPENSES 609 · UTILITIES 609a · Electric & Water Expense 609b · Communications Expense
5,881.72 691.82
0.00 0.00 0.00 0.00
609c · Garbage Disposial Expense 609d · Subscription Expense 609e · Propane & Natural Gas Expense
609 · UTILITIES - Other
6,573.54
Total 609 · UTILITIES
34,731.97
Total OPERATIONS
500 · PERSONNEL 501 · SALARIES & WAGES
501a · CAREER PERSONNEL 501a.1 · Fire Chief
7,200.00
501a.2 · Administrator Personnel 501a.2a · Administrative Assistant
3,115.50 153.00
501a.2b · Office Clerk
3,268.50
Total 501a.2 · Administrator Personnel 501a.3 · Ganado Personnel 501a.3a · Lieutenant 501a.3b · Firefighter/EMT #1 501a.3c · Firefighter/EMT #2 501a.3d · Part Time Volunteer Total 501a.3 · Ganado Personnel 501a.4 · Klagetoh Personnel 501a.4a · Lieutenant Total 501a.4 · Klagetoh Personnel 501a.5 · Steamboat Personnel 501a.5a · Lieutenant Total 501a.5 · Steamboat Personnel 501a.6 · Dispatch Personnel 501a.6a · Dispatch Supervisor
4,296.08 3,360.00
0.00
372.44
8,028.52
0.00
0.00
4,114.13
4,114.13
3,927.30 3,916.94
501a.6b · Dispatcher #1
Page 2
Ganado Fire District
2:22 PM 10/27/21
Profit & Loss Budget vs. Actual
September 2021
Accrual Basis
Sep 21
2,021.25 3,105.38 2,229.50
501a.6c · Dispatcher #2 501a.6d · Dispatcher #3 501a.6e · Part Time Dispatcher Total 501a.6 · Dispatch Personnel Total 501a · CAREER PERSONNEL 501c · PART-TIME WAGES 501c.4 · Overtime compensation Total 501c · PART-TIME WAGES Total 501 · SALARIES & WAGES 502 · EMPLOYEE BENEFITS 502a · FICA 502b · Annual Benefits Total 502 · EMPLOYEE BENEFITS 504 · 457 DEFFERED COMPENSATION 501a.7 · Overtime/Expense
15,200.37
2,706.45
40,517.97
0.00
0.00
40,517.97
3,169.12 908.69
4,077.81
0.00
44,595.78
Total 500 · PERSONNEL
800 · CAPITAL Station Remodel Ganado
0.00 0.00 0.00
SMALL TOOLS & EQUIPMENT 802 · IMPROVEMENTS 804 · MACHINERY & EQUIPMENT
0.00
Total Station Remodel Ganado
0.00
Total 800 · CAPITAL
0.00
1000 · COVID-19 Emergency Expense
83,650.37
Total Expense
-81,730.75
Net Ordinary Income
Net Income
-81,730.75
Page 3
Ganado Fire District
2:22 PM 10/27/21
Profit & Loss Budget vs. Actual
September 2021
Accrual Basis
Budget
Ordinary Income/Expense Income MISCELLANEOUS Rent
400.00 2,500.00 200.00
Community Training
EMS Standby
0.00
COVID-19 Emergency Assistance
1,000.00
Miscellaneous
4,100.00
Total MISCELLANEOUS
TAXES
0.00
FDAT
100.00
Property Tax Revenue
100.00
Total TAXES
4,200.00
Total Income
4,200.00
Gross Profit
Expense
ADMINISTATION 701 · OFFICE EXPENSES 6560 · Payroll Expenses 701a · Office Supplies
250.00 41.67
0.00 0.00 0.00 0.00
701b · Postage & Delivery 701c · Publishing & advertisement 701d · Administrative travel, dues
100.00
701e · Fire prevention 701f · Misc. expenses
391.67
Total 701 · OFFICE EXPENSES 702 · PROFESSIONAL SERVICES 702a · Fire Board Misc Expense 702b · Audit and Accounting
100.00
0.00
3,600.00 1,000.00
702c · IT Services
702d · Professional Services
4,700.00
Total 702 · PROFESSIONAL SERVICES 706 · REPAIRS & MAINTENANCE 707 · Interest Expense 708 · Community Benefits
0.00 0.00 0.00
5,091.67
Total ADMINISTATION
OPERATIONS
503 · INSURANCE 503a · Medical, Life, Health, Etc. 503b · Unemployment Compensation
3,059.00 166.67
0.00
503c · VFIS
3,225.67
Total 503 · INSURANCE 601 · FUEL/OIL/LUBE
3,333.00
602 · REPAIR & MAINTENANCE 602a · Vehicle Repairs 602b · Equipment Repairs
2,500.00 416.67 208.33 208.33
602c · Building Repairs & Maintenance
602d · Home repairs
3,333.33
Total 602 · REPAIR & MAINTENANCE 604 · OTHER OPERATIONAL EXPENSES 604a · EMS supplies
250.00 833.33 416.67 208.33
604b · Station supplies 604c · Chemicals 604d · Turnout clothing
Page 4
Ganado Fire District
2:22 PM 10/27/21
Profit & Loss Budget vs. Actual
September 2021
Accrual Basis
Budget
125.00 166.67
604e · Uniform Clothing 604f · Oxygen/air cylinder rental
0.00
604g · Oxygen refill 604h · Meals 604i · Equipment
333.33
0.00 0.00
604 · OTHER OPERATIONAL EXPENSES - Other Total 604 · OTHER OPERATIONAL EXPENSES
2,333.33
605 · COMMUNICATIONS 605a · Communications repairs 605b · Communications equipment Total 605 · COMMUNICATIONS 608 · TRAINING EXPENSES 608a · DVDs, ID Badges, etc. 608b · Travel per diem 608d · Equip. training expenses 608e · Certification Fee 608c · Tuition
41.67 166.67
208.34
83.33 83.33 166.67 916.67 83.33 250.00
608f · Motels
0.00
608 · TRAINING EXPENSES - Other
1,583.33
Total 608 · TRAINING EXPENSES 609 · UTILITIES 609a · Electric & Water Expense 609b · Communications Expense
2,500.00 1,666.67
460.00 125.00 250.00
609c · Garbage Disposial Expense 609d · Subscription Expense 609e · Propane & Natural Gas Expense
0.00
609 · UTILITIES - Other
5,001.67
Total 609 · UTILITIES
19,018.67
Total OPERATIONS
500 · PERSONNEL 501 · SALARIES & WAGES
501a · CAREER PERSONNEL 501a.1 · Fire Chief
7,200.00
501a.2 · Administrator Personnel 501a.2a · Administrative Assistant
4,020.00 1,764.00
501a.2b · Office Clerk
5,784.00
Total 501a.2 · Administrator Personnel 501a.3 · Ganado Personnel 501a.3a · Lieutenant 501a.3b · Firefighter/EMT #1 501a.3c · Firefighter/EMT #2 501a.3d · Part Time Volunteer Total 501a.3 · Ganado Personnel 501a.4 · Klagetoh Personnel 501a.4a · Lieutenant Total 501a.4 · Klagetoh Personnel 501a.5 · Steamboat Personnel 501a.5a · Lieutenant Total 501a.5 · Steamboat Personnel 501a.6 · Dispatch Personnel 501a.6a · Dispatch Supervisor
4,008.00 3,360.00 3,060.00 1,836.00
12,264.00
3,600.00
3,600.00
3,816.00
3,816.00
3,744.00 2,940.00
501a.6b · Dispatcher #1
Page 5
Ganado Fire District
2:22 PM 10/27/21
Profit & Loss Budget vs. Actual
September 2021
Accrual Basis
Budget
2,940.00 2,940.00 1,764.00
501a.6c · Dispatcher #2 501a.6d · Dispatcher #3 501a.6e · Part Time Dispatcher Total 501a.6 · Dispatch Personnel
14,328.00
0.00
501a.7 · Overtime/Expense
46,992.00
Total 501a · CAREER PERSONNEL 501c · PART-TIME WAGES 501c.4 · Overtime compensation Total 501c · PART-TIME WAGES Total 501 · SALARIES & WAGES 502 · EMPLOYEE BENEFITS 502a · FICA 502b · Annual Benefits Total 502 · EMPLOYEE BENEFITS 504 · 457 DEFFERED COMPENSATION
46,992.00
2,333.33 1,166.67
3,500.00
166.67
50,658.67
Total 500 · PERSONNEL
800 · CAPITAL Station Remodel Ganado
0.00 0.00 0.00
SMALL TOOLS & EQUIPMENT 802 · IMPROVEMENTS 804 · MACHINERY & EQUIPMENT
0.00
Total Station Remodel Ganado
0.00
Total 800 · CAPITAL
2,431.42
1000 · COVID-19 Emergency Expense
77,200.43
Total Expense
-73,000.43
Net Ordinary Income
Net Income
-73,000.43
Page 6
Ganado Fire District
2:22 PM 10/27/21
Profit & Loss Budget vs. Actual
September 2021
Accrual Basis
$ Over Budget
Ordinary Income/Expense Income MISCELLANEOUS Rent
-68.74
-2,500.00 -200.00
Community Training
EMS Standby
0.00
COVID-19 Emergency Assistance
588.36
Miscellaneous
-2,180.38
Total MISCELLANEOUS
TAXES
0.00
FDAT
-100.00
Property Tax Revenue
-100.00
Total TAXES
-2,280.38
Total Income
-2,280.38
Gross Profit
Expense
ADMINISTATION 701 · OFFICE EXPENSES 6560 · Payroll Expenses 701a · Office Supplies
-20.74 337.90
0.00 0.00 0.00 0.00
701b · Postage & Delivery 701c · Publishing & advertisement 701d · Administrative travel, dues
-100.00
701e · Fire prevention 701f · Misc. expenses
217.16
Total 701 · OFFICE EXPENSES 702 · PROFESSIONAL SERVICES 702a · Fire Board Misc Expense 702b · Audit and Accounting
2.05 0.00
-3,600.00 2,611.74
702c · IT Services
702d · Professional Services
-986.21
Total 702 · PROFESSIONAL SERVICES 706 · REPAIRS & MAINTENANCE 707 · Interest Expense 708 · Community Benefits
0.00 0.00 0.00
-769.05
Total ADMINISTATION
OPERATIONS
503 · INSURANCE 503a · Medical, Life, Health, Etc. 503b · Unemployment Compensation
400.14 -113.88
0.00
503c · VFIS
286.26
Total 503 · INSURANCE 601 · FUEL/OIL/LUBE
-755.98
602 · REPAIR & MAINTENANCE 602a · Vehicle Repairs 602b · Equipment Repairs
13,866.72 -416.67 1,570.66 -163.53
602c · Building Repairs & Maintenance
602d · Home repairs
14,857.18
Total 602 · REPAIR & MAINTENANCE 604 · OTHER OPERATIONAL EXPENSES 604a · EMS supplies
550.74 495.39 408.33 -208.33
604b · Station supplies 604c · Chemicals 604d · Turnout clothing
Page 7
Ganado Fire District
2:22 PM 10/27/21
Profit & Loss Budget vs. Actual
September 2021
Accrual Basis
$ Over Budget
-125.00 -166.67 77.91 337.23 176.04
604e · Uniform Clothing 604f · Oxygen/air cylinder rental
604g · Oxygen refill 604h · Meals 604i · Equipment
0.00
604 · OTHER OPERATIONAL EXPENSES - Other Total 604 · OTHER OPERATIONAL EXPENSES
1,545.64
605 · COMMUNICATIONS 605a · Communications repairs 605b · Communications equipment Total 605 · COMMUNICATIONS 608 · TRAINING EXPENSES 608a · DVDs, ID Badges, etc. 608b · Travel per diem 608d · Equip. training expenses 608e · Certification Fee 608c · Tuition
-41.67 -166.67
-208.34
-83.33 -83.33 -166.67 -916.67 -83.33 -250.00
608f · Motels
0.00
608 · TRAINING EXPENSES - Other
-1,583.33
Total 608 · TRAINING EXPENSES 609 · UTILITIES 609a · Electric & Water Expense 609b · Communications Expense
3,381.72 -974.85 -460.00 -125.00 -250.00
609c · Garbage Disposial Expense 609d · Subscription Expense 609e · Propane & Natural Gas Expense
0.00
609 · UTILITIES - Other
1,571.87
Total 609 · UTILITIES
15,713.30
Total OPERATIONS
500 · PERSONNEL 501 · SALARIES & WAGES
501a · CAREER PERSONNEL 501a.1 · Fire Chief
0.00
501a.2 · Administrator Personnel 501a.2a · Administrative Assistant
-904.50 -1,611.00
501a.2b · Office Clerk
-2,515.50
Total 501a.2 · Administrator Personnel 501a.3 · Ganado Personnel 501a.3a · Lieutenant 501a.3b · Firefighter/EMT #1 501a.3c · Firefighter/EMT #2 501a.3d · Part Time Volunteer Total 501a.3 · Ganado Personnel 501a.4 · Klagetoh Personnel 501a.4a · Lieutenant Total 501a.4 · Klagetoh Personnel 501a.5 · Steamboat Personnel 501a.5a · Lieutenant Total 501a.5 · Steamboat Personnel 501a.6 · Dispatch Personnel 501a.6a · Dispatch Supervisor
288.08
0.00
-3,060.00 -1,463.56
-4,235.48
-3,600.00
-3,600.00
298.13
298.13
183.30 976.94
501a.6b · Dispatcher #1
Page 8
Ganado Fire District
2:22 PM 10/27/21
Profit & Loss Budget vs. Actual
September 2021
Accrual Basis
$ Over Budget
-918.75 165.38 465.50
501a.6c · Dispatcher #2 501a.6d · Dispatcher #3 501a.6e · Part Time Dispatcher Total 501a.6 · Dispatch Personnel
872.37
2,706.45
501a.7 · Overtime/Expense
-6,474.03
Total 501a · CAREER PERSONNEL 501c · PART-TIME WAGES 501c.4 · Overtime compensation Total 501c · PART-TIME WAGES Total 501 · SALARIES & WAGES 502 · EMPLOYEE BENEFITS 502a · FICA 502b · Annual Benefits Total 502 · EMPLOYEE BENEFITS 504 · 457 DEFFERED COMPENSATION
-6,474.03
835.79 -257.98
577.81
-166.67
-6,062.89
Total 500 · PERSONNEL
800 · CAPITAL Station Remodel Ganado
0.00 0.00 0.00
SMALL TOOLS & EQUIPMENT 802 · IMPROVEMENTS 804 · MACHINERY & EQUIPMENT
0.00
Total Station Remodel Ganado
0.00
Total 800 · CAPITAL
-2,431.42
1000 · COVID-19 Emergency Expense
6,449.94
Total Expense
-8,730.32
Net Ordinary Income
Net Income
-8,730.32
Page 9
Ganado Fire District
2:22 PM 10/27/21
Profit & Loss Budget vs. Actual
September 2021
Accrual Basis
% of Budget
Ordinary Income/Expense Income MISCELLANEOUS Rent
82.8% 0.0% 0.0% 0.0% 158.8%
Community Training
EMS Standby
COVID-19 Emergency Assistance
Miscellaneous
46.8%
Total MISCELLANEOUS
TAXES
0.0% 0.0%
FDAT
Property Tax Revenue
0.0%
Total TAXES
45.7%
Total Income
45.7%
Gross Profit
Expense
ADMINISTATION 701 · OFFICE EXPENSES 6560 · Payroll Expenses 701a · Office Supplies
91.7% 910.9%
0.0% 0.0% 0.0% 0.0% 0.0%
701b · Postage & Delivery 701c · Publishing & advertisement 701d · Administrative travel, dues
701e · Fire prevention 701f · Misc. expenses
155.4%
Total 701 · OFFICE EXPENSES 702 · PROFESSIONAL SERVICES 702a · Fire Board Misc Expense 702b · Audit and Accounting
102.1%
0.0% 0.0%
702c · IT Services
361.2%
702d · Professional Services
79.0%
Total 702 · PROFESSIONAL SERVICES 706 · REPAIRS & MAINTENANCE 707 · Interest Expense 708 · Community Benefits
0.0% 0.0% 0.0%
84.9%
Total ADMINISTATION
OPERATIONS
503 · INSURANCE 503a · Medical, Life, Health, Etc. 503b · Unemployment Compensation
113.1% 31.7%
0.0%
503c · VFIS
108.9%
Total 503 · INSURANCE 601 · FUEL/OIL/LUBE
77.3%
602 · REPAIR & MAINTENANCE 602a · Vehicle Repairs 602b · Equipment Repairs
654.7%
0.0%
853.9% 21.5%
602c · Building Repairs & Maintenance
602d · Home repairs
545.7%
Total 602 · REPAIR & MAINTENANCE 604 · OTHER OPERATIONAL EXPENSES 604a · EMS supplies
320.3% 159.4% 198.0%
604b · Station supplies 604c · Chemicals 604d · Turnout clothing
0.0%
Page 10
Ganado Fire District
2:22 PM 10/27/21
Profit & Loss Budget vs. Actual
September 2021
Accrual Basis
% of Budget
0.0% 0.0%
604e · Uniform Clothing 604f · Oxygen/air cylinder rental
100.0% 201.2% 100.0%
604g · Oxygen refill 604h · Meals 604i · Equipment
0.0%
604 · OTHER OPERATIONAL EXPENSES - Other Total 604 · OTHER OPERATIONAL EXPENSES
166.2%
605 · COMMUNICATIONS 605a · Communications repairs 605b · Communications equipment Total 605 · COMMUNICATIONS 608 · TRAINING EXPENSES 608a · DVDs, ID Badges, etc. 608b · Travel per diem 608d · Equip. training expenses 608e · Certification Fee 608c · Tuition
0.0% 0.0%
0.0%
0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
608f · Motels
608 · TRAINING EXPENSES - Other
0.0%
Total 608 · TRAINING EXPENSES 609 · UTILITIES 609a · Electric & Water Expense 609b · Communications Expense
235.3% 41.5%
0.0% 0.0% 0.0% 0.0%
609c · Garbage Disposial Expense 609d · Subscription Expense 609e · Propane & Natural Gas Expense
609 · UTILITIES - Other
131.4%
Total 609 · UTILITIES
182.6%
Total OPERATIONS
500 · PERSONNEL 501 · SALARIES & WAGES
501a · CAREER PERSONNEL 501a.1 · Fire Chief
100.0%
501a.2 · Administrator Personnel 501a.2a · Administrative Assistant
77.5% 8.7%
501a.2b · Office Clerk
56.5%
Total 501a.2 · Administrator Personnel 501a.3 · Ganado Personnel 501a.3a · Lieutenant 501a.3b · Firefighter/EMT #1 501a.3c · Firefighter/EMT #2 501a.3d · Part Time Volunteer Total 501a.3 · Ganado Personnel 501a.4 · Klagetoh Personnel 501a.4a · Lieutenant Total 501a.4 · Klagetoh Personnel 501a.5 · Steamboat Personnel 501a.5a · Lieutenant Total 501a.5 · Steamboat Personnel 501a.6 · Dispatch Personnel 501a.6a · Dispatch Supervisor
107.2% 100.0% 0.0% 20.3%
65.5%
0.0%
0.0%
107.8%
107.8%
104.9% 133.2%
501a.6b · Dispatcher #1
Page 11
Ganado Fire District
2:22 PM 10/27/21
Profit & Loss Budget vs. Actual
September 2021
Accrual Basis
% of Budget
68.8% 105.6% 126.4%
501a.6c · Dispatcher #2 501a.6d · Dispatcher #3 501a.6e · Part Time Dispatcher Total 501a.6 · Dispatch Personnel
106.1%
100.0%
501a.7 · Overtime/Expense
86.2%
Total 501a · CAREER PERSONNEL 501c · PART-TIME WAGES 501c.4 · Overtime compensation Total 501c · PART-TIME WAGES Total 501 · SALARIES & WAGES 502 · EMPLOYEE BENEFITS 502a · FICA 502b · Annual Benefits Total 502 · EMPLOYEE BENEFITS 504 · 457 DEFFERED COMPENSATION
86.2%
135.8% 77.9%
116.5%
0.0%
88.0%
Total 500 · PERSONNEL
800 · CAPITAL Station Remodel Ganado
0.0% 0.0% 0.0%
SMALL TOOLS & EQUIPMENT 802 · IMPROVEMENTS 804 · MACHINERY & EQUIPMENT
0.0%
Total Station Remodel Ganado
0.0%
Total 800 · CAPITAL
0.0%
1000 · COVID-19 Emergency Expense
108.4%
Total Expense
112.0%
Net Ordinary Income
Net Income
112.0%
Page 12
Ganado Fire District
2:29 PM 10/27/21
Profit & Loss Budget vs. Actual
July 2021 through June 2022
Accrual Basis
Jul '21 - Jun 22
Ordinary Income/Expense Income MISCELLANEOUS Rent
1,325.04 1,554.77
Community Training
0.00 0.00
EMS Standby
COVID-19 Emergency Assistance
444,625.95
Miscellaneous
447,505.76
Total MISCELLANEOUS
TAXES
0.00 40.01 0.00
FDAT
Property Tax Revenue
TAXES - Other
40.01
Total TAXES
447,545.77
Total Income
447,545.77
Gross Profit
Expense
ADMINISTATION 701 · OFFICE EXPENSES 6560 · Payroll Expenses 701a · Office Supplies
670.51 3,978.27 261.30
701b · Postage & Delivery 701c · Publishing & advertisement 701d · Administrative travel, dues
34.50 0.00 0.00 0.00
701e · Fire prevention 701f · Misc. expenses
4,944.58
Total 701 · OFFICE EXPENSES 702 · PROFESSIONAL SERVICES 702a · Fire Board Misc Expense 702b · Audit and Accounting
196.37
0.00 0.00
702c · IT Services
14,609.90
702d · Professional Services
14,806.27
Total 702 · PROFESSIONAL SERVICES 706 · REPAIRS & MAINTENANCE 707 · Interest Expense 708 · Community Benefits
0.00 0.00 0.00
19,750.85
Total ADMINISTATION
OPERATIONS
503 · INSURANCE 503a · Medical, Life, Health, Etc. 503b · Unemployment Compensation
8,942.22
75.83 0.00
503c · VFIS
9,018.05
Total 503 · INSURANCE 601 · FUEL/OIL/LUBE
9,210.75
602 · REPAIR & MAINTENANCE 602a · Vehicle Repairs 602b · Equipment Repairs
46,966.57
0.00
3,085.00 1,715.70
602c · Building Repairs & Maintenance
602d · Home repairs
51,767.27
Total 602 · REPAIR & MAINTENANCE 604 · OTHER OPERATIONAL EXPENSES 604a · EMS supplies
800.74 5,251.20 1,128.90
604b · Station supplies 604c · Chemicals
Page 1
Ganado Fire District
2:29 PM 10/27/21
Profit & Loss Budget vs. Actual
July 2021 through June 2022
Accrual Basis
Jul '21 - Jun 22
0.00 37.50 171.20 77.91
604d · Turnout clothing 604e · Uniform Clothing
604f · Oxygen/air cylinder rental
604g · Oxygen refill 604h · Meals 604i · Equipment
2,035.86 1,206.69
0.00
604 · OTHER OPERATIONAL EXPENSES - Other Total 604 · OTHER OPERATIONAL EXPENSES
10,710.00
605 · COMMUNICATIONS 605a · Communications repairs 605b · Communications equipment Total 605 · COMMUNICATIONS 608 · TRAINING EXPENSES 608a · DVDs, ID Badges, etc. 608b · Travel per diem 608d · Equip. training expenses 608e · Certification Fee 608c · Tuition
0.00 0.00
0.00
0.00 0.00 0.00 0.00 0.00 0.00
391.52
608f · Motels
608 · TRAINING EXPENSES - Other
391.52
Total 608 · TRAINING EXPENSES 609 · UTILITIES 609a · Electric & Water Expense 609b · Communications Expense
9,803.23 7,142.17
3,826.60
609c · Garbage Disposial Expense 609d · Subscription Expense 609e · Propane & Natural Gas Expense
61.88 0.00 39.45
609 · UTILITIES - Other
20,873.33
Total 609 · UTILITIES
101,970.92
Total OPERATIONS
500 · PERSONNEL 501 · SALARIES & WAGES
501a · CAREER PERSONNEL 501a.1 · Fire Chief
21,600.00
501a.2 · Administrator Personnel 501a.2a · Administrative Assistant
9,869.93 1,030.82
501a.2b · Office Clerk
10,900.75
Total 501a.2 · Administrator Personnel 501a.3 · Ganado Personnel 501a.3a · Lieutenant 501a.3b · Firefighter/EMT #1 501a.3c · Firefighter/EMT #2 501a.3d · Part Time Volunteer Total 501a.3 · Ganado Personnel 501a.4 · Klagetoh Personnel 501a.4a · Lieutenant Total 501a.4 · Klagetoh Personnel 501a.5 · Steamboat Personnel 501a.5a · Lieutenant Total 501a.5 · Steamboat Personnel 501a.6 · Dispatch Personnel 501a.6a · Dispatch Supervisor
19,305.22 10,080.00
0.00
1,134.20
30,519.42
0.00
0.00
12,119.80
12,119.80
11,349.00
Page 2
Made with FlippingBook - professional solution for displaying marketing and sales documents online