Text · page 107 of 172
Read the whole document on one page (all 172 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 01513200 50421 Electricity 34,000 0 34,000 39,822.23 .00 -5,822.23 117.1% 01513200 50422 Gas 45,000 0 45,000 35,165.51 .00 9,834.49 78.1% 01513200 50423 Water 6,500 0 6,500 2,540.28 .00 3,959.72 39.1% 01513200 50439 Radio Installati 5,000 0 5,000 839.32 .00 4,160.68 16.8% 01513200 50445 Repair and Maint 20,000 0 20,000 14,360.29 681.95 4,957.76 75.2% TOTAL Highway Garage 119,681 0 119,681 95,430.20 681.95 23,568.85 80.3% 01518200 Street Lighting 01518200 50421 Electricity 500,000 0 500,000 288,589.68 .00 211,410.32 57.7% TOTAL Street Lighting 500,000 0 500,000 288,589.68 .00 211,410.32 57.7% 01651000 Veteran Services 01651000 50410 Veteran Services 1,800 0 1,800 1,800.00 .00 .00 100.0% TOTAL Veteran Services 1,800 0 1,800 1,800.00 .00 .00 100.0% 01698900 Oth Econ Opport & Development 01698900 50451 Professional Ser 20,000 0 20,000 20,000.00 .00 .00 100.0% TOTAL Oth Econ Opport & Development 20,000 0 20,000 20,000.00 .00 .00 100.0% 01711000 Buildings and Grounds 01711000 50110 Salaries of Crew 82,541 0 82,541 66,348.77 .00 16,192.23 80.4% 01711000 50115 Salaries of Work 80,163 0 80,163 106,078.72 .00 -25,915.72 132.3% 01711000 50144 Salaries of Labo 1,097,937 0 1,097,937 756,460.18 .00 341,476.82 68.9% 01711000 50149 Salaries of Seas 230,000 0 230,000 169,060.34 .00 60,939.66 73.5% 01711000 50197 Longevity and In 22,703 0 22,703 .00 .00 22,703.00 .0% 01711000 50199 OVERTIME 130,000 0 130,000 141,206.51 .00 -11,206.51 108.6% 01711000 50200 Equipment 100,000 0 100,000 66,093.15 -1,231.99 35,138.84 64.9% 01711000 50414 Continuing Educa 1,750 0 1,750 .00 .00 1,750.00 .0% Report generated: 10/22/2026 09:17 Page 11 User: smithk Program ID: glytdbud Page 107 of 172