Text · page 105 of 162
Read the whole document on one page (all 162 pages, each with its own heading)
Munis Production Database YEAR-TO-DATE BUDGET REPORT FOR 2026 06 ORIGINAL TRANFRS/ REVISED AVAILABLE PCT APPROP ADJSTMTS BUDGET YTD ACTUAL ENCUMBRANCES BUDGET USE/COL 01-8160-00-50416 Gasoline 55,000 0 55,000 10,425.35 .00 44,574.65 19.0% 01-8160-00-50419 Supplies 1,000 0 1,000 1,290.78 .00 -290.78 129.1% 01-8160-00-50421 Electricity 5,050 0 5,050 1,568.23 .00 3,481.77 31.1% 01-8160-00-50422 Gas 6,060 0 6,060 4,340.20 .00 1,719.80 71.6% 01-8160-00-50427 Sanitary Landfill Disposal 1,093,044 0 1,093,044 247,101.92 527,957.99 317,984.09 70.9% 01-8160-00-50443 Equipment Repair & Maintenance 100,000 0 100,000 34,016.13 20,016.58 45,967.29 54.0% 01-8160-00-50445 Repair and Maintenance 5,000 0 5,000 1,611.64 137.41 3,250.95 35.0% 01-8160-00-50492 Tires 55,550 0 55,550 4,163.45 963.58 50,422.97 9.2% TOTAL Sanitation 2,611,843 0 2,611,843 691,380.13 549,075.56 1,371,387.31 47.5% 01816100 Recycling 01-8161-00-50200 Equipment 30,000 0 30,000 .00 .00 30,000.00 .0% 01-8161-00-50425 General Lia, Fire & Theft Cons 10,000 0 10,000 .00 .00 10,000.00 .0% 01-8161-00-50428 Recycling Collection 870,000 0 870,000 244,826.82 543,718.84 81,454.34 90.6% 01-8161-00-50429 Television Disposal 3,000 0 3,000 66.00 .00 2,934.00 2.2% 01-8161-00-50448 Print, Literature and Other 1,000 0 1,000 .00 .00 1,000.00 .0% TOTAL Recycling 914,000 0 914,000 244,892.82 543,718.84 125,388.34 86.3% 01854000 Drainage 01-8540-00-50421 Electricity 2,101 0 2,101 1,075.48 .00 1,025.52 51.2% 01-8540-00-50498 Culvt, Pipe, Lumber, Sand, etc 20,000 0 20,000 .00 .00 20,000.00 .0% Report generated: 06/04/2026 08:17 Page 24 User: smith Program ID: glytdbud Page 105 of 162