Text · page 102 of 170
Read the whole document on one page (all 170 pages, each with its own heading)
Munis Production Database YEAR-TO-DATE BUDGET REPORT FOR 2026 10 ACCOUNTS FOR: ORIGINAL TRANFRS/ REVISED AVAILABLE PCT 01 General Fund APPROP ADJSTMTS BUDGET YTD ACTUAL ENCUMBRANCES BUDGET USE/COL 01312000 50420 Telephone 13,000 0 13,000 8,960.60 .00 4,039.40 68.9% 01312000 50441 Eqiupment Rental 2,000 0 2,000 2,000.00 .00 .00 100.0% 01312000 50443 Equipment Repair 60,000 0 60,000 36,855.94 2,397.53 20,746.53 65.4% 01312000 50447 Micro Filming 500 0 500 .00 .00 500.00 .0% 01312000 50454 Professional Ser 10,000 0 10,000 7,928.40 1,679.92 391.68 96.1% 01312000 50459 Police Training 40,000 0 40,000 33,421.72 1,138.54 5,439.74 86.4% 01312000 50468 Juvenile Program 9,000 0 9,000 5,425.78 857.06 2,717.16 69.8% 01312000 50471 Community Servic 7,500 0 7,500 3,554.55 .00 3,945.45 47.4% 01312000 50479 Youth Court Prog 1,000 0 1,000 782.37 .00 217.63 78.2% TOTAL Police 9,831,226 14,472 9,845,698 7,289,418.89 51,884.83 2,504,394.20 74.6% 01331000 Traffic Control 01331000 50443 Equipment Repair 30,000 0 30,000 450.00 .00 29,550.00 1.5% TOTAL Traffic Control 30,000 0 30,000 450.00 .00 29,550.00 1.5% 01341000 Electrical Department 01341000 50143 Salaries of Main 156,680 0 156,680 111,243.76 .00 45,436.24 71.0% 01341000 50197 Longevity and In 1,910 0 1,910 .00 .00 1,910.00 .0% 01341000 50199 OVERTIME 8,000 0 8,000 9,183.70 .00 -1,183.70 114.8% 01341000 50200 Equipment 1,000 0 1,000 .00 .00 1,000.00 .0% 01341000 50400 Contractual Expe 2,000 0 2,000 1,102.27 74.97 822.76 58.9% 01341000 50443 Equipment Repair 15,000 0 15,000 1,806.45 .00 13,193.55 12.0% 01341000 50446 Maint to Dispatc 1,000 0 1,000 24.58 .00 975.42 2.5% TOTAL Electrical Department 185,590 0 185,590 123,360.76 74.97 62,154.27 66.5% 01341100 Buildings and Grounds - Electr 01341100 50421 Electricity 12,000 0 12,000 11,494.23 .00 505.77 95.8% 01341100 50422 Gas 700 0 700 616.46 .00 83.54 88.1% 01341100 50423 Water 520 0 520 341.59 .00 178.41 65.7% TOTAL Buildings and Grounds - Electr 13,220 0 13,220 12,452.28 .00 767.72 94.2% 01351000 Dog Control 01351000 50100 Salaries of Depa 7,000 0 7,000 5,115.37 .00 1,884.63 73.1% Report generated: 10/22/2026 09:17 Page 8 User: smithk Program ID: glytdbud Page 102 of 170