Text · page 90 of 162
Read the whole document on one page (all 162 pages, each with its own heading)
Munis Production Database YEAR-TO-DATE BUDGET REPORT FOR 2026 06 ORIGINAL TRANFRS/ REVISED AVAILABLE PCT APPROP ADJSTMTS BUDGET YTD ACTUAL ENCUMBRANCES BUDGET USE/COL 01-1670-00-50460 Computer/Software Maintenace 190,000 0 190,000 44,190.45 10,093.47 135,716.08 28.6% TOTAL Central Printing and Mailing 297,600 0 297,600 66,603.54 17,884.53 213,111.93 28.4% 01191000 Special Items 01-1910-00-50425 General Lia, Fire & Theft Cons 580,750 0 580,750 1,004,828.98 2,838.00 -426,916.98 173.5% 01-1910-00-50451 Professional Services 30,000 0 30,000 12,554.41 2,500.00 14,945.59 50.2% 01-1910-00-50477 Insurance Administration 30,000 0 30,000 7,540.00 1,885.00 20,575.00 31.4% TOTAL Special Items 640,750 0 640,750 1,024,923.39 7,223.00 -391,396.39 161.1% 01191100 Special Items 01-1911-00-50445 Reimbursement Expense 1,400 0 1,400 62.35 .00 1,337.65 4.5% TOTAL Special Items 1,400 0 1,400 62.35 .00 1,337.65 4.5% 01192000 Special Items 01-1920-00-50406 Membership Dues 2,050 0 2,050 300.00 .00 1,750.00 14.6% 01-1920-00-50464 Judgments & Claims 70,000 0 70,000 .00 .00 70,000.00 .0% 01-1920-00-50465 Erie County Chargebacks 13,287 0 13,287 13,383.00 .00 -96.00 100.7% TOTAL Special Items 85,337 0 85,337 13,683.00 .00 71,654.00 16.0% 01195000 Special Items 01-1950-00-50462 Taxes & Ass on Town Property 5,500 0 5,500 5,070.01 .00 429.99 92.2% Report generated: 06/04/2026 08:17 Page 9 User: smith Program ID: glytdbud Page 90 of 162