Regular Board Meeting - April 19, 2017

Ganado Fire District

2:18 PM 04/19/17

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

18.07

0.00

18.07

100.0%

Total 800 · CAPITAL

810 · RESERVED FUND 811 · EXCEEDING EXPENSE

36,000.00 3,520.00

0.00 0.00

36,000.00 3,520.00 184,792.11

100.0% 100.0%

812 · IMPROVEMENTS

0.00

-184,792.11

0.0%

810 · RESERVED FUND - Other

39,520.00

-184,792.11

224,312.11

-21.4%

Total 810 · RESERVED FUND

650,223.31

550,699.92

99,523.39

118.1%

Total Expense

-124,023.82

185,824.08

-309,847.90

-66.7%

Net Ordinary Income

Net Income

-124,023.82

185,824.08

-309,847.90

-66.7%

Page 4