65 / 76
4:50 PM
03/17/17
Accrual Basis
Ganado Fire District
Profit & Loss Budget vs. Actual
February 2017
Feb 17
Budget
$ Over Budget
% of Budget
Feb 18
Feb 19
Feb 20
501a.5 · Steamboat Personnel - Other
0.00
0.00
0.00
0.0% 0.00
0.00
0.00
Total 501a.5 · Steamboat Personnel
2,184.00
2,184.00
0.00
100.0% 2,184.00
2,184.00
2,184.00
501a.6 · Dispatch Personnel
501a.6a · Dispatch Supervisor
2,136.00
2,136.00
0.00
100.0% 2,136.00
2,136.00
2,136.00
501a.6b · Dispatcher #1
0.00
1,657.60
-1,657.60
0.0% 0.00
0.00
0.00
501a.6c · Dispatcher #2
0.00
1,520.00
-1,520.00
0.0% 0.00
0.00
0.00
501a.6d · Dispatcher #3
0.00
1,520.00
-1,520.00
0.0% 0.00
0.00
0.00
501a.6e · Part Time Dispatcher
875.66
769.24
106.42
113.83% 875.66
875.66
875.66
501a.6 · Dispatch Personnel - Other
4,739.99
0.00
4,739.99
100.0% 4,739.99
4,739.99
4,739.99
Total 501a.6 · Dispatch Personnel
7,751.65
7,602.84
148.81
101.96% 7,751.65
7,751.65
7,751.65
501a.7 · Overtime/Expense
0.00
0.00
0.00
0.00
Total 501a · CAREER PERSONNEL
24,182.85
23,560.88
621.97
102.64% 24,182.85
24,182.85
24,182.85
501c · PART-TIME WAGES
501c.1 · Part Time Dispatcher's wages
0.00
920.79
-920.79
0.0% 0.00
0.00
0.00
501c.2 · Part Time Volunteer wages
0.00
3,545.55
-3,545.55
0.0% 0.00
0.00
0.00
501c.4 · Overtime compensation
0.00
0.00
0.00
0.0% 0.00
0.00
0.00
Total 501c · PART-TIME WAGES
0.00
4,466.34
-4,466.34
0.0% 0.00
0.00
0.00
Total 501 · SALARIES & WAGES
24,182.85
28,027.22
-3,844.37
86.28% 24,182.85
24,182.85
24,182.85
502 · EMPLOYEE BENEFITS
Retirement
0.00
0.00
0.00
0.0% 0.00
0.00
0.00
502a · FICA
1,852.57
425.00
1,427.57
435.9% 1,852.57
1,852.57
1,852.57
502b · Annual Benefits
33.75
2,479.54
-2,445.79
1.36% 33.75
33.75
33.75
Total 502 · EMPLOYEE BENEFITS
1,886.32
2,904.54
-1,018.22
64.94% 1,886.32
1,886.32
1,886.32
504 · 457 DEFFERED COMPENSATION
699.80
0.00
699.80
100.0% 699.80
699.80
699.80
Total 500 · PERSONNEL
26,768.97
30,931.76
-4,162.79
86.54% 26,768.97
26,768.97
26,768.97
800 · CAPITAL
Station Remodel Ganado
SMALL TOOLS & EQUIPMENT
0.00
0.00
0.00
0.0% 0.00
0.00
0.00
802 · IMPROVEMENTS
0.00
0.00
0.00
0.0% 0.00
0.00
0.00
804 · MACHINERY & EQUIPMENT
0.00
0.00
0.00
0.0% 0.00
0.00
0.00
Total Station Remodel Ganado
0.00
0.00
0.00
0.0% 0.00
0.00
0.00
800 · CAPITAL - Other
0.00
0.00
0.00
0.0% 0.00
0.00
0.00
Page 4 of 10