Text · page 241 of 301
Read the whole document on one page (all 301 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 01-1620-00-50445 Repair and Maintenance 30,000 0 30,000 3,749.50 243.00 26,007.50 13.3% TOTAL Buildings 274,087 0 274,087 8,503.90 13,392.04 252,191.06 8.0% 01162100 Buildings - Town Community Cen 01-1621-00-50200 Equipment 10,000 0 10,000 .00 .00 10,000.00 .0% 01-1621-00-50417 Cleaning and Other Supplies 23,000 0 23,000 .00 .00 23,000.00 .0% 01-1621-00-50422 Gas 14,696 0 14,696 .00 .00 14,696.00 .0% 01-1621-00-50437 Landscaping & Maintenance 1,000 0 1,000 .00 .00 1,000.00 .0% TOTAL Buildings - Town Community Cen 48,696 0 48,696 .00 .00 48,696.00 .0% 01167000 Central Printing and Mailing 01-1670-00-50138 Salaries of Part Time Clerks 11,000 0 11,000 .00 .00 11,000.00 .0% 01-1670-00-50200 Equipment 1,600 0 1,600 .00 .00 1,600.00 .0% 01-1670-00-50411 Postage 45,000 0 45,000 829.14 .00 44,170.86 1.8% 01-1670-00-50419 Supplies 20,000 0 20,000 .00 937.22 19,062.78 4.7% 01-1670-00-50420 Telephone 4,000 0 4,000 .00 600.00 3,400.00 15.0% 01-1670-00-50440 Copy Machine Expense 25,000 0 25,000 .00 181.40 24,818.60 .7% 01-1670-00-50448 Print, Literature and Other 1,000 0 1,000 .00 48.00 952.00 4.8% 01-1670-00-50460 Computer/Software Maintenace 190,000 0 190,000 12,806.69 .00 177,193.31 6.7% TOTAL Central Printing and Mailing 297,600 0 297,600 13,635.83 1,766.62 282,197.55 5.2% 01191000 Special Items 01-1910-00-50425 General Lia, Fire & Theft Cons 580,750 0 580,750 .00 .00 580,750.00 .0% Report generated: 01/22/2026 09:55 Page 8 User: smith Program ID: glytdbud Page 241 of 301