Text · page 124 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 350,000 0 350,000 121,940.57 162,438.28 65,621.15 81.3% TOTAL Snow Removal - Town Highways 350,000 0 350,000 121,940.57 162,438.28 65,621.15 81.3% 02514800 Services for Other Governments 02-5148-00-50416 Gasoline 27,000 0 27,000 27,000.00 .00 .00 100.0% TOTAL Services for Other Governments 27,000 0 27,000 27,000.00 .00 .00 100.0% 02901000 State Retirement 02-9010-00-50801 State Retirement 750,000 0 750,000 .00 .00 750,000.00 .0% TOTAL State Retirement 750,000 0 750,000 .00 .00 750,000.00 .0% 02903000 Social Security 02-9030-00-50802 Social Security 348,502 0 348,502 3,785.88 .00 344,716.12 1.1% TOTAL Social Security 348,502 0 348,502 3,785.88 .00 344,716.12 1.1% 02904000 Workers' Compensation Insuranc 02-9040-00-50803 Workers' Comp Insurance 800,000 0 800,000 .00 .00 800,000.00 .0% TOTAL Workers' Compensation Insuranc 800,000 0 800,000 .00 .00 800,000.00 .0% 02906000 Hospital & Medical Insurance 02-9060-00-50807 Hospital & Medical Insurance 2,063,006 0 2,063,006 69,351.00 .00 1,993,655.00 3.4% Report generated: 02/05/2026 09:03 Page 31 User: smith Program ID: glytdbud Page 124 of 177