Text · page 99 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 TOTAL Buildings and Grounds 2,052,578 0 2,052,578 753,259.26 -19,630.78 1,318,949.52 35.7% 01714000 Recreation 01-7140-00-50100 Salaries of Department Heads 80,154 0 80,154 46,003.57 .00 34,150.43 57.4% 01-7140-00-50102 Salaries of Principal Engineer 50,000 0 50,000 .00 .00 50,000.00 .0% 01-7140-00-50138 Salaries of Part Time Clerks 40,000 0 40,000 11,161.77 .00 28,838.23 27.9% 01-7140-00-50149 Salaries of Seasonal & Temp 140,000 0 140,000 23,734.13 .00 116,265.87 17.0% 01-7140-00-50197 Longevity and Incentives 936 0 936 .00 .00 936.00 .0% 01-7140-00-50199 OVERTIME 1,000 0 1,000 .00 .00 1,000.00 .0% 01-7140-00-50216 Computer Software 6,000 0 6,000 .00 .00 6,000.00 .0% 01-7140-00-50230 Sports & Recreation Equipment 7,000 0 7,000 1,880.27 .00 5,119.73 26.9% 01-7140-00-50408 Clothing Allowance 3,300 0 3,300 .00 .00 3,300.00 .0% 01-7140-00-50414 Continuing Edu and Training 2,633 0 2,633 1,125.27 .00 1,507.73 42.7% 01-7140-00-50419 Supplies 6,500 0 6,500 1,456.38 65.97 4,977.65 23.4% 01-7140-00-50420 Telephone 1,500 0 1,500 746.10 .00 753.90 49.7% 01-7140-00-50443 Equipment Repair & Maintenance 400 0 400 .00 .00 400.00 .0% 01-7140-00-50448 Print, Literature and Other 350 0 350 199.00 .00 151.00 56.9% 01-7140-00-50476 Youth Summer Day Camp 27,500 0 27,500 2,300.10 3,044.01 22,155.89 19.4% TOTAL Recreation 367,273 0 367,273 88,606.59 3,109.98 275,556.43 25.0% 01714200 Buildings and Grounds - Ice Ri 01-7142-00-50230 Sports & Recreation Equipment 500 0 500 .00 .00 500.00 .0% Report generated: 06/04/2026 08:17 Page 18 User: smith Program ID: glytdbud Page 99 of 162