Text · page 97 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 01-5010-00-50414 Continuing Edu and Training 4,000 0 4,000 2,345.94 .00 1,654.06 58.6% 01-5010-00-50445 Repair and Maintenance 17,000 0 17,000 5,640.75 .00 11,359.25 33.2% TOTAL Superintendent of Highways 268,013 0 268,013 48,560.59 .00 219,452.41 18.1% 01513200 Highway Garage 01-5132-00-50420 Telephone 9,181 0 9,181 2,186.57 .00 6,994.43 23.8% 01-5132-00-50421 Electricity 34,000 0 34,000 25,825.53 .00 8,174.47 76.0% 01-5132-00-50422 Gas 45,000 0 45,000 32,407.13 .00 12,592.87 72.0% 01-5132-00-50423 Water 6,500 0 6,500 1,264.74 .00 5,235.26 19.5% 01-5132-00-50439 Radio Installation 5,000 0 5,000 839.32 .00 4,160.68 16.8% 01-5132-00-50445 Repair and Maintenance 20,000 0 20,000 6,361.34 353.84 13,284.82 33.6% TOTAL Highway Garage 119,681 0 119,681 68,884.63 353.84 50,442.53 57.9% 01518200 Street Lighting 01-5182-00-50421 Electricity 500,000 0 500,000 168,745.96 .00 331,254.04 33.7% TOTAL Street Lighting 500,000 0 500,000 168,745.96 .00 331,254.04 33.7% 01651000 Veteran Services 01-6510-00-50410 Veteran Services 1,800 0 1,800 1,500.00 .00 300.00 83.3% TOTAL Veteran Services 1,800 0 1,800 1,500.00 .00 300.00 83.3% 01698900 Oth Econ Opport & Development 01-6989-00-50451 Professional Services Report generated: 06/04/2026 08:17 Page 16 User: smith Program ID: glytdbud Page 97 of 162