Text · page 125 of 177
Read the whole document on one page (all 177 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 TOTAL Hospital & Medical Insurance 2,063,006 0 2,063,006 69,351.00 .00 1,993,655.00 3.4% 02908000 Health & Welfare Insurance 02-9080-00-50804 Health & Welfare Insurance 98,100 0 98,100 9,434.32 .00 88,665.68 9.6% TOTAL Health & Welfare Insurance 98,100 0 98,100 9,434.32 .00 88,665.68 9.6% 02908900 Other Employee Benefits 02-9089-00-50434 COVID 19 EXPENDITURES 0 0 0 875.00 .00 -875.00 100.0% 02-9089-00-50820 Work Boot Allowance 9,625 0 9,625 3,850.00 .00 5,775.00 40.0% 02-9089-00-50821 Mechanic Clothing 6,000 0 6,000 425.72 6,574.28 -1,000.00 116.7% TOTAL Other Employee Benefits 15,625 0 15,625 5,150.72 6,574.28 3,900.00 75.0% 02971000 Serial Bonds 02-9710-00-50910 Principal 1,625,000 0 1,625,000 .00 .00 1,625,000.00 .0% 02-9710-00-50911 Interest 242,505 0 242,505 106,556.25 .00 135,948.75 43.9% TOTAL Serial Bonds 1,867,505 0 1,867,505 106,556.25 .00 1,760,948.75 5.7% 02971100 Bond Anticipation Notes 02-9711-00-50910 Principal 140,000 0 140,000 .00 .00 140,000.00 .0% 02-9711-00-50911 Interest 129,846 0 129,846 .00 .00 129,846.00 .0% Report generated: 02/05/2026 09:03 Page 32 User: smith Program ID: glytdbud Page 125 of 177