Text · page 119 of 186
Read the whole document on one page (all 186 pages, each with its own heading)
Munis Production Database YEAR-TO-DATE BUDGET REPORT FOR 2026 05 ORIGINAL TRANFRS/ REVISED AVAILABLE PCT APPROP ADJSTMTS BUDGET YTD ACTUAL ENCUMBRANCES BUDGET USE/COL 01-3620-00-50414 Continuing Edu and Training 1,850 0 1,850 .00 .00 1,850.00 .0% 01-3620-00-50416 Gasoline 4,500 0 4,500 701.01 .00 3,798.99 15.6% 01-3620-00-50419 Supplies 3,600 0 3,600 258.32 23.64 3,318.04 7.8% 01-3620-00-50444 Programmed Maintenance 2,000 0 2,000 .00 .00 2,000.00 .0% 01-3620-00-50445 Repair and Maintenance 3,000 0 3,000 476.60 .00 2,523.40 15.9% 01-3620-00-50448 Print, Literature and Other 2,500 0 2,500 699.58 .00 1,800.42 28.0% 01-3620-00-50481 Clothing Allowance 1,000 0 1,000 .00 .00 1,000.00 .0% TOTAL Code Enforcement 538,754 0 538,754 147,225.35 23.64 391,505.01 27.3% 01402000 Vital Statistics 01-4020-00-50100 Salaries of Department Heads 4,500 0 4,500 1,600.00 .00 2,900.00 35.6% 01-4020-00-50137 Salaries of Account Clerks 2,500 0 2,500 553.84 .00 1,946.16 22.2% TOTAL Vital Statistics 7,000 0 7,000 2,153.84 .00 4,846.16 30.8% 01501000 Superintendent of Highways 01-5010-00-50100 Salaries of Department Heads 98,792 0 98,792 30,397.60 .00 68,394.40 30.8% 01-5010-00-50108 Salaries of Deputy Super 6,700 0 6,700 2,061.52 .00 4,638.48 30.8% 01-5010-00-50137 Salaries of Account Clerks 122,680 0 122,680 .00 .00 122,680.00 .0% 01-5010-00-50149 Salaries of Seasonal & Tempora 16,000 0 16,000 .00 .00 16,000.00 .0% 01-5010-00-50197 Longevity and Incentives 2,341 0 2,341 .00 .00 2,341.00 .0% 01-5010-00-50199 OVERTIME 500 0 500 .00 .00 500.00 .0% Report generated: 05/22/2026 09:21 Page 15 User: smith Program ID: glytdbud Page 119 of 186