Text · page 106 of 176
Read the whole document on one page (all 176 pages, each with its own heading)
Munis Production Database YEAR-TO-DATE BUDGET REPORT FOR 2026 03 ORIGINAL TRANFRS/ REVISED AVAILABLE PCT APPROP ADJSTMTS BUDGET YTD ACTUAL ENCUMBRANCES BUDGET USE/COL 01-3120-00-50157 Salaries of Police Matron - PT 4,500 0 4,500 440.00 .00 4,060.00 9.8% 01-3120-00-50159 Salaries of School CG - PT 36,000 0 36,000 9,712.50 .00 26,287.50 27.0% 01-3120-00-50161 Salaries of Police Lieutenants 963,442 0 963,442 119,248.06 .00 844,193.94 12.4% 01-3120-00-50163 Salaries of Detective Lieu 240,860 0 240,860 19,778.33 .00 221,081.67 8.2% 01-3120-00-50164 Salaries of Comm Policing Prog 65,000 0 65,000 .00 .00 65,000.00 .0% 01-3120-00-50197 Longevity and Incentives 192,237 0 192,237 .00 .00 192,237.00 .0% 01-3120-00-50198 PBA HOLIDAY 270,576 0 270,576 .00 .00 270,576.00 .0% 01-3120-00-50199 OVERTIME 360,000 0 360,000 .00 .00 360,000.00 .0% 01-3120-00-50200 Equipment 150,000 0 150,000 28,879.39 .00 121,120.61 19.3% 01-3120-00-50208 Police Vehicles 225,000 0 225,000 8,100.00 .00 216,900.00 3.6% 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 66,117.59 5,261.96 25,980.45 73.3% 01-3120-00-50409 Ammunition 14,000 0 14,000 .00 13,966.73 33.27 99.8% 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 60,765.81 72,194.30 125,039.89 51.5% 01-3120-00-50416 Gasoline 94,000 0 94,000 7,885.50 .00 86,114.50 8.4% 01-3120-00-50419 Supplies 25,250 0 25,250 1,963.62 2,842.36 20,444.02 19.0% 01-3120-00-50420 Telephone 13,000 0 13,000 907.70 .00 12,092.30 7.0% 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 6,298.72 4,000.00 49,701.28 17.2% Report generated: 03/05/2026 09:45 Page 11 User: smith Program ID: glytdbud Page 106 of 176