Text · page 58 of 90
Read the whole document on one page (all 90 pages, each with its own heading)
Lighting Account Number Account Description Original Budget Amount Amended Budget Amount Actual Rev/Exp YTD Encumbered / Reserved Available at 12/31/25 % YTD Revenue L30-1001-0000-0000 REAL PROPERTY TAX $ 13,527 $ 13,527 $ 13,527 - 100.00% L30-2401-0000-0000 INTEREST AND EARNINGS 800 800 609 (191) 76.14% $ 14,327 $ 14,327 $ 14,136 $ - $ (191) Expenditure L30-5182-0401-0000 CONTRACTS $ 18,000 $ 18,000 $ 19,373 YE Budget Amendment (1,373) 107.63% $ 18,000 $ 18,000 $ 19,373 $ - $ (1,373) Fire Account Number Account Description Original Budget Amount Amended Budget Amount Actual Rev/Exp YTD Encumbered / Reserved Available at 12/31/25 % YTD Revenue SF0-1001-0000-0000 REAL PROPERTY TAX $ 851,345 $ 851,345 $ 851,345 - 100.00% SF0-1120-0000-0000 NONPROPERTY TAX DIST 180,000 180,000 180,000 - 100.00% SF0-2401-0000-0000 INTEREST EARNINGS 15,000 15,000 17,348 2,348 115.65% $ 1,046,345 $ 1,046,345 $ 1,048,693 $ - $ 2,348 Expenditure SF0-1930-0400-0000 JUDGEMENT & CLAIMS $ 28 $ 28 $ 27 1 97.86% SF0-3410-0401-0000 CONTRACTS 713,680 713,680 714,617 Transfer to (937) 100.13% SF0-9025-0400-0000 SERVICE AWARDS PROGRAM - Cont. 19,410 19,410 8,192 Transfer from 11,218 SF0-9025-0800-0000 SERVICE AWARDS PROGRAM - Benefits 325,000 325,000 325,000 - 100.00% SF0-9040-0800-0000 WORKERS COMP INSURANCE 15,000 15,000 11,846 3,154 78.97% $ 1,073,118 $ 1,073,118 $ 1,059,682 $ - $ 13,436 Refuse Account Number Account Description Original Budget Amount Amended Budget Amount Actual Rev/Exp YTD Encumbered / Reserved Available at 12/31/25 % YTD Revenue SG0-1001-0000-0000 REAL PROPERTY TAX $ 967,454 $ 967,454 $ 967,454 - 100.00% SG0-2130-0000-0000 REFUSE AND GARBAGE CHARGES 4,000 4,000 14,287 10,287 357.16% SG0-2401-0000-0000 INTEREST EARNINGS 15,000 15,000 21,178 6,178 141.19% $ 986,454 $ 986,454 $ 1,002,919 $ - $ 16,465 Expenditure SG0-8160-0401-0000 GARBAGE CONTRACTUAL BFI $ 986,454 $ 986,454 $ 965,577 20,877 97.88% $ 986,454 $ 986,454 $ 965,577 $ - $ 20,877 Ambulance Account Number Account Description Original Budget Amount Amended Budget Amount Actual Rev/Exp YTD Encumbered / Reserved Available at 12/31/25 % YTD Revenue SM0-1001-0000-0000 REAL PROPERTY TAX $ 102,222 $ 102,222 $ 102,222 - 100.00% SM0-1120-0000-0000 NONPROPERTY TAX DISTRIBUTION 70,000 70,000 70,000 - 100.00% SM0-2401-0000-0000 INTEREST INCOME 8,000 8,000 10,867 2,867 135.84% $ 180,222 $ 180,222 $ 183,089 $ - $ 2,867 Expenditure SM0-1930-0400-0000 JUDGEMENT & CLAIMS $ 4 $ 4 $ 3 1 86.50% SM0-4540-0200-0000 AMBULANCE- CAPITAL EQUIPMENT - 137,664 - 137,664 - 0.00% SM0-4540-0400-0000 CONTRACTUAL 160,218 160,218 108,140 52,078 67.50% SM0-9025-0800-0000 LOCAL PENSION FUND 14,000 14,000 6,207 7,793 44.33% SM0-9040-0800-0000 WORKER'S COMP 6,000 6,000 4,906 1,094 81.77% SM0-9730-0600-0000 BAN'S PRINCIPAL - - - - 100.00% SM0-9730-0700-0000 BAN'S INTEREST - - - - 100.00% $ 180,222 $ 317,886 $ 119,256 $ 137,664 $ 60,966