27 / 66
Jul '16 - Jun 17
Budget
$ Over Budget
% of Budget
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
253,134.94
550,699.92
-297,564.98
46.0%
Net Ordinary Income
-248,390.13
185,824.08
-434,214.21
-133.7%
Net Income
-248,390.13
185,824.08
-434,214.21
-133.7%
5:34 PM
Ganado Fire District
09/29/16
Profit & Loss Budget vs. Actual
Accrual Basis
July 2016 through June 2017
Page 4