30 / 75
Jul '16 - Jun 17
Budget
$ Over Budget
% of Budget
800 · CAPITAL - Other
0.00
0.00
0.00
0.0%
Total 800 · CAPITAL
0.00
0.00
0.00
0.0%
810 · RESERVED FUND
811 · EXCEEDING EXPENSE
36,000.00
0.00
36,000.00
100.0%
812 · IMPROVEMENTS
3,520.00
0.00
3,520.00
100.0%
810 · RESERVED FUND - Other
0.00
-184,792.11
184,792.11
0.0%
Total 810 · RESERVED FUND
39,520.00
-184,792.11
224,312.11
-21.4%
Total Expense
423,922.28
550,699.92
-126,777.64
77.0%
Net Ordinary Income
23,329.20
185,824.08
-162,494.88
12.6%
Net Income
23,329.20
185,824.08
-162,494.88
12.6%
2:42 PM
Ganado Fire District
12/29/16
Profit & Loss Budget vs. Actual
Accrual Basis
July 2016 through June 2017
Page 4