Text · page 123 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 02513000 Machinery 02-5130-00-50115 Salaries of Working Crew Chief 80,552 0 80,552 2,883.11 .00 77,668.89 3.6% 02-5130-00-50116 Salaries of Auto Mechanics 238,406 0 238,406 5,921.95 .00 232,484.05 2.5% 02-5130-00-50197 Longevity and Incentives 7,585 0 7,585 .00 .00 7,585.00 .0% 02-5130-00-50199 OVERTIME 55,000 0 55,000 .00 .00 55,000.00 .0% 02-5130-00-50200 Equipment 5,000 0 5,000 .00 .00 5,000.00 .0% 02-5130-00-50441 Equipment Rental 5,000 0 5,000 .00 .00 5,000.00 .0% 02-5130-00-50445 Repair and Maintenance 120,000 0 120,000 .00 .00 120,000.00 .0% 02-5130-00-50492 Tires 50,000 0 50,000 .00 .00 50,000.00 .0% 02-5130-00-50493 Parts 280,000 0 280,000 27,134.50 47,124.13 205,741.37 26.5% TOTAL Machinery 841,543 0 841,543 35,939.56 47,124.13 758,479.31 9.9% 02514000 Snow and Miscellaneous 02-5140-00-50433 Rugs 1,000 0 1,000 .00 .00 1,000.00 .0% 02-5140-00-50481 Chemical Sprays, Weed & Brush 1,000 0 1,000 .00 .00 1,000.00 .0% 02-5140-00-50482 Interfund Transfer 352,000 0 352,000 .00 .00 352,000.00 .0% 02-5140-00-50487 Insurance Charges 265,000 0 265,000 .00 .00 265,000.00 .0% 02-5140-00-50488 Coveralls & Rain Gear 2,500 0 2,500 .00 .00 2,500.00 .0% 02-5140-00-50489 Tool House Supplies 15,000 0 15,000 732.79 2,693.85 11,573.36 22.8% TOTAL Snow and Miscellaneous 636,500 0 636,500 732.79 2,693.85 633,073.36 .5% 02514200 Snow Removal - Town Highways 02-5142-00-50483 Salt and Chemicals Report generated: 02/05/2026 09:03 Page 30 User: smith Program ID: glytdbud Page 123 of 177