Text · page 100 of 176
Read the whole document on one page (all 176 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 01-1355-00-50100 Salaries of Department Heads 136,700 0 136,700 21,030.76 .00 115,669.24 15.4% 01-1355-00-50105 Salaries of RPT Appraiser 62,800 0 62,800 7,362.88 .00 55,437.12 11.7% 01-1355-00-50137 Salaries of Account Clerks 49,675 0 49,675 5,864.32 .00 43,810.68 11.8% 01-1355-00-50138 Salaries of Warr Clerks - PT 17,000 0 17,000 3,990.76 .00 13,009.24 23.5% 01-1355-00-50197 Longevity and Incentives 936 0 936 .00 .00 936.00 .0% 01-1355-00-50200 Equipment 2,000 0 2,000 .00 .00 2,000.00 .0% 01-1355-00-50402 Board of Review 2,750 0 2,750 .00 .00 2,750.00 .0% 01-1355-00-50406 Membership Dues 300 0 300 300.00 .00 .00 100.0% 01-1355-00-50414 Continuing Edu and Training 3,200 0 3,200 .00 .00 3,200.00 .0% 01-1355-00-50416 Gasoline 250 0 250 31.87 .00 218.13 12.7% 01-1355-00-50419 Supplies 2,000 0 2,000 22.85 22.85 1,954.30 2.3% TOTAL Assessor 277,611 0 277,611 38,603.44 22.85 238,984.71 13.9% 01141000 Town Clerk 01-1410-00-50100 Salaries of Department Heads 74,984 0 74,984 11,536.11 .00 63,447.89 15.4% 01-1410-00-50135 Salaries of Deputy Clerks 3,250 0 3,250 807.68 .00 2,442.32 24.9% 01-1410-00-50136 Salaries of Deputy Tax Receive 2,000 0 2,000 .00 .00 2,000.00 .0% 01-1410-00-50137 Salaries of Account Clerks 165,752 0 165,752 21,655.12 .00 144,096.88 13.1% 01-1410-00-50138 Salaries of Part Time Clerks 30,000 0 30,000 4,445.18 .00 25,554.82 14.8% 01-1410-00-50156 Salaries of Bingo Inspector - 1,200 0 1,200 .00 .00 1,200.00 .0% 01-1410-00-50197 Longevity and Incentives 988 0 988 .00 .00 988.00 .0% Report generated: 03/05/2026 09:45 Page 5 User: smith Program ID: glytdbud Page 100 of 176