Text · page 122 of 231
Read the whole document on one page (all 231 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 01-5010-00-50414 Continuing Edu and Training 4,000 0 4,000 750.00 1,523.70 1,726.30 56.8% 01-5010-00-50445 Repair and Maintenance 17,000 0 17,000 3,613.07 .00 13,386.93 21.3% TOTAL Superintendent of Highways 268,013 0 268,013 24,650.02 1,523.70 241,839.28 9.8% 01513200 Highway Garage 01-5132-00-50420 Telephone 9,181 0 9,181 794.02 .00 8,386.98 8.6% 01-5132-00-50421 Electricity 34,000 0 34,000 11,899.04 .00 22,100.96 35.0% 01-5132-00-50422 Gas 45,000 0 45,000 23,073.30 .00 21,926.70 51.3% 01-5132-00-50423 Water 6,500 0 6,500 108.00 .00 6,392.00 1.7% 01-5132-00-50439 Radio Installation 5,000 0 5,000 839.32 .00 4,160.68 16.8% 01-5132-00-50445 Repair and Maintenance 20,000 0 20,000 5,768.00 110.00 14,122.00 29.4% TOTAL Highway Garage 119,681 0 119,681 42,481.68 110.00 77,089.32 35.6% 01518200 Street Lighting 01-5182-00-50421 Electricity 500,000 0 500,000 64,107.73 .00 435,892.27 12.8% TOTAL Street Lighting 500,000 0 500,000 64,107.73 .00 435,892.27 12.8% 01651000 Veteran Services 01-6510-00-50410 Veteran Services 1,800 0 1,800 1,500.00 .00 300.00 83.3% TOTAL Veteran Services 1,800 0 1,800 1,500.00 .00 300.00 83.3% 01698900 Oth Econ Opport & Development 01-6989-00-50451 Professional Services Report generated: 03/19/2026 09:23 Page 16 User: smith Program ID: glytdbud Page 122 of 231