Text · page 164 of 251
Read the whole document on one page (all 251 pages, each with its own heading)
Munis Production Database YEAR-TO-DATE BUDGET REPORT FOR 2026 04 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 31,546.14 .00 105,153.86 23.1% 01-1355-00-50105 Salaries of RPT Appraiser 62,800 0 62,800 11,964.68 .00 50,835.32 19.1% 01-1355-00-50137 Salaries of Account Clerks 49,675 0 49,675 9,529.52 .00 40,145.48 19.2% 01-1355-00-50138 Salaries of Warr Clerks - PT 17,000 0 17,000 5,816.17 .00 11,183.83 34.2% 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 59.13 .00 190.87 23.7% 01-1355-00-50419 Supplies 2,000 0 2,000 45.70 48.00 1,906.30 4.7% TOTAL Assessor 277,611 0 277,611 59,261.34 48.00 218,301.66 21.4% 01141000 Town Clerk 01-1410-00-50100 Salaries of Department Heads 74,984 0 74,984 17,304.11 .00 57,679.89 23.1% 01-1410-00-50135 Salaries of Deputy Clerks 3,250 0 3,250 1,211.52 .00 2,038.48 37.3% 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 36,420.37 .00 129,331.63 22.0% 01-1410-00-50138 Salaries of Part Time Clerks 30,000 0 30,000 8,042.94 .00 21,957.06 26.8% 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: 04/09/2026 10:04 Page 5 User: smith Program ID: glytdbud Page 164 of 251