Text · page 148 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 05 Sanitary Sewer Fund APPROP ADJSTMTS BUDGET YTD ACTUAL ENCUMBRANCES BUDGET USE/COL 05-0500-00-50801 SD.State Retirement 111,059 0 111,059 .00 .00 111,059.00 .0% 05-0500-00-50802 SD.Social Security 40,349 0 40,349 16,128.95 .00 24,220.05 40.0% 05-0500-00-50803 SD.Workers' Comp Insurance 16,000 0 16,000 2,147.97 .00 13,852.03 13.4% 05-0500-00-50804 SD.Health & Welfare Insurance 11,100 0 11,100 4,630.40 .00 6,469.60 41.7% 05-0500-00-50807 SD.Hospital & Medical Ins 281,200 0 281,200 8,892.50 .00 272,307.50 3.2% 05-0500-00-50808 SD.Medicare 9,436 0 9,436 .00 .00 9,436.00 .0% 05-0500-00-50809 Medicare Part B Reimbursements 0 0 0 2,220.00 .00 -2,220.00 100.0% 05-0500-00-50820 SD.Work Boot Allowance 1,200 0 1,200 .00 .00 1,200.00 .0% 05-0500-00-51204 SD.Minor Equipment 0 0 0 453.70 .00 -453.70 100.0% TOTAL SD 0 0 0 293,704.08 20,912.84 -314,616.92 100.0% 05050100 SD 1 05-0501-00-41001 SD 1.Real Property Taxes -180,028 0 -180,028 -180,028.00 .00 .00 100.0% 05-0501-00-50597 SD 1.Sewer Depart Allocation 97,948 0 97,948 .00 .00 97,948.00 .0% 05-0501-00-50960 SD 1.EPC - Principal 10,401 0 10,401 5,196.47 .00 5,204.53 50.0% 05-0501-00-50970 SD 1.EPC - Interest 679 0 679 386.41 .00 292.59 56.9% 05-0501-00-51454 Remedial Program 0 0 0 136.48 .00 -136.48 100.0% 05-0501-00-51486 SD 1.BSA Charge 71,000 0 71,000 .00 25,577.75 45,422.25 36.0% TOTAL SD 1 0 0 0 -174,308.64 25,577.75 148,730.89 100.0% 05050200 SD 2 05-0502-00-41001 SD 2.Real Property Taxes -77,577 0 -77,577 -77,577.00 .00 .00 100.0% Report generated: 05/22/2026 09:21 Page 44 User: smith Program ID: glytdbud Page 148 of 186