Text · page 141 of 201
Read the whole document on one page (all 201 pages, each with its own heading)
Munis Production Database YEAR-TO-DATE BUDGET REPORT FOR 2026 01 ORIGINAL TRANFRS/ REVISED AVAILABLE PCT APPROP ADJSTMTS BUDGET YTD ACTUAL ENCUMBRANCES BUDGET USE/COL 01-3120-00-50209 Rifles and Body Bunker 7,000 0 7,000 .00 .00 7,000.00 .0% 01-3120-00-50211 Dispatch Equipment 5,000 0 5,000 .00 .00 5,000.00 .0% 01-3120-00-50403 Transport and Prisoner Meals 500 0 500 .00 .00 500.00 .0% 01-3120-00-50407 Uniform Allowance 97,360 0 97,360 .00 .00 97,360.00 .0% 01-3120-00-50409 Ammunition 14,000 0 14,000 .00 .00 14,000.00 .0% 01-3120-00-50412 Reimbursement Expense 1,600 0 1,600 .00 .00 1,600.00 .0% 01-3120-00-50415 Other Contractual Expenses 258,000 0 258,000 .00 25,291.15 232,708.85 9.8% 01-3120-00-50416 Gasoline 94,000 0 94,000 .00 .00 94,000.00 .0% 01-3120-00-50419 Supplies 25,250 0 25,250 .00 2,800.00 22,450.00 11.1% 01-3120-00-50420 Telephone 13,000 0 13,000 .00 .00 13,000.00 .0% 01-3120-00-50441 Eqiupment Rental 2,000 0 2,000 .00 .00 2,000.00 .0% 01-3120-00-50443 Equipment Repair & Maintenance 60,000 0 60,000 .00 .00 60,000.00 .0% 01-3120-00-50447 Micro Filming 500 0 500 .00 .00 500.00 .0% 01-3120-00-50454 Professional Services - Legal 10,000 0 10,000 .00 .00 10,000.00 .0% 01-3120-00-50459 Police Training Course 40,000 0 40,000 .00 .00 40,000.00 .0% 01-3120-00-50468 Juvenile Programs 9,000 0 9,000 .00 .00 9,000.00 .0% 01-3120-00-50471 Community Service 7,500 0 7,500 .00 .00 7,500.00 .0% 01-3120-00-50479 Youth Court Program 1,000 0 1,000 .00 .00 1,000.00 .0% TOTAL Police 9,831,226 0 9,831,226 .00 28,091.15 9,803,134.85 .3% 01331000 Traffic Control 01-3310-00-50443 Equipment Repair & Maintenance 30,000 0 30,000 .00 .00 30,000.00 .0% Report generated: 01/08/2026 09:53 Page 11 User: smith Program ID: glytdbud Page 141 of 201