Text · page 74 of 207
Read the whole document on one page (all 207 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 01-1410-00-50199 OVERTIME 6,000 0 6,000 .00 .00 6,000.00 .0% 01-1410-00-50406 Membership Dues 175 0 175 60.00 .00 115.00 34.3% 01-1410-00-50411 Postage 17,000 0 17,000 624.55 .00 16,375.45 3.7% 01-1410-00-50414 Continuing Edu and Training 2,000 0 2,000 20.00 .00 1,980.00 1.0% 01-1410-00-50419 Supplies 4,200 0 4,200 610.26 -106.78 3,696.52 12.0% 01-1410-00-50426 Advertising 850 0 850 .00 .00 850.00 .0% 01-1410-00-50442 Records Management Expense 3,500 0 3,500 1,343.04 -1,005.54 3,162.50 9.6% 01-1410-00-50444 Programmed Maintenance 45,000 0 45,000 4,394.42 .00 40,605.58 9.8% 01-1410-00-50448 Print, Literature and Other 6,500 0 6,500 1,423.94 2,155.43 2,920.63 55.1% TOTAL Town Clerk 363,399 0 363,399 82,553.80 1,043.11 279,802.09 23.0% 01142000 Town Attorney 01-1420-00-50100 Salaries of Department Heads 77,063 0 77,063 20,747.72 .00 56,315.28 26.9% 01-1420-00-50101 Salaries of Town Prosecutors 30,600 0 30,600 6,129.80 .00 24,470.20 20.0% 01-1420-00-50138 Salaries of Part Time Clerks 22,000 0 22,000 3,985.79 .00 18,014.21 18.1% 01-1420-00-50419 Supplies 1,500 0 1,500 181.45 2.49 1,316.06 12.3% 01-1420-00-50435 Travel and Conferences 1,400 0 1,400 .00 .00 1,400.00 .0% 01-1420-00-50448 Print, Literature and Other 800 0 800 .00 .00 800.00 .0% 01-1420-00-50449 Codification Updating 4,500 0 4,500 .00 .00 4,500.00 .0% 01-1420-00-50452 Professional Serv - Litigation 175,000 0 175,000 47,362.39 13,425.12 114,212.49 34.7% TOTAL Town Attorney 312,863 0 312,863 78,407.15 13,427.61 221,028.24 29.4% 01143000 Personnel 01-1430-00-50100 Salaries of Department Heads Report generated: 04/23/2026 09:02 Page 6 User: smith Program ID: glytdbud Page 74 of 207