{ "as_of": "2026-07-29", "fiscal_year": "FY27", "checkbook_period_end": "2026-07-01", "source": "data/operating_budget_FY27.csv (Town of Marblehead Open Budget portal, /api/operating_budget.csv)", "generated_by": "scripts/build_budget_actual.py", "totals": { "all_funds_revised_budget": 128953519.2, "all_funds_actual": 25839497.05, "budgeted_annual": { "revised_budget": 126548922.0, "actual": 25436545.53, "original_budget": 130605002.0 }, "other_funds": { "revised_budget": 2404597.2, "actual": 402951.52, "original_budget": 2400000.0 } }, "by_fund": [ { "name": "GENERAL FUND - TOWN", "revised_budget": 69918861.0, "actual": 19731219.47, "original_budget": 69775623.0, "encumbrance": 16317272.92 }, { "name": "GENERAL FUND - SCHOOL", "revised_budget": 47620287.0, "actual": 455895.81, "original_budget": 47620287.0, "encumbrance": 7491560.98 }, { "name": "WATER ENTERPRISE OPERATING", "revised_budget": 4465301.0, "actual": 3030515.94, "original_budget": 6865301.0, "encumbrance": 3841376.13 }, { "name": "SEWER ENTERPRISE OPERATING", "revised_budget": 2699291.0, "actual": 801383.99, "original_budget": 4799291.0, "encumbrance": 2589118.9 }, { "name": "HARBOR ENTERPRISE OPERATING", "revised_budget": 1319500.0, "actual": 158962.97, "original_budget": 1319500.0, "encumbrance": 351483.73 }, { "name": "GENERAL FUND - TAX ARTICLES", "revised_budget": 525682.0, "actual": 130320.13, "original_budget": 225000.0, "encumbrance": 49019.67 }, { "name": "ELECTRIC ENTERPRISE", "revised_budget": 0.0, "actual": 1128247.22, "original_budget": 0.0, "encumbrance": 2163103.4 } ], "by_department": [ { "name": "OTHER GOVERNMENTAL", "revised_budget": 24072393.0, "actual": 8080444.27, "original_budget": 24072393.0, "encumbrance": 1657.76 }, { "name": "DISTRICTWIDE", "revised_budget": 13083733.6, "actual": 281099.3, "original_budget": 13090519.6, "encumbrance": 5009571.77 }, { "name": "HIGH SCHOOL", "revised_budget": 11556464.13, "actual": 54692.58, "original_budget": 11552590.13, "encumbrance": 838239.81 }, { "name": "DEBT SERVICE", "revised_budget": 11496957.0, "actual": 9934634.39, "original_budget": 11496957.0, "encumbrance": 0.0 }, { "name": "VILLAGE SCHOOL", "revised_budget": 7545998.37, "actual": 38413.39, "original_budget": 7545798.37, "encumbrance": 482256.17 }, { "name": "FIRE", "revised_budget": 6471909.0, "actual": 488299.84, "original_budget": 6312967.0, "encumbrance": 3451907.62 }, { "name": "MIDDLE SCHOOL", "revised_budget": 5713564.68, "actual": 37491.68, "original_budget": 5712762.68, "encumbrance": 503599.32 }, { "name": "POLICE", "revised_budget": 5460658.0, "actual": 366802.3, "original_budget": 5415360.0, "encumbrance": 3716101.6 }, { "name": "BROWN SCHOOL", "revised_budget": 5424062.26, "actual": 27025.24, "original_budget": 5422623.26, "encumbrance": 399008.95 }, { "name": "WATER", "revised_budget": 4465301.0, "actual": 3030515.94, "original_budget": 6865301.0, "encumbrance": 3841376.13 }, { "name": "GLOVER SCHOOL", "revised_budget": 4285463.96, "actual": 17173.62, "original_budget": 4284992.96, "encumbrance": 258884.96 }, { "name": "PUBLIC WORKS", "revised_budget": 3143686.0, "actual": 251914.44, "original_budget": 3013365.0, "encumbrance": 1512722.1 }, { "name": "STATE ASSESSMENTS", "revised_budget": 3004090.0, "actual": 0.0, "original_budget": 3004090.0, "encumbrance": 0.0 }, { "name": "SEWER", "revised_budget": 2699291.0, "actual": 801383.99, "original_budget": 4799291.0, "encumbrance": 2589118.9 }, { "name": "CURBSIDE COLLECTION", "revised_budget": 2186516.0, "actual": 0.0, "original_budget": 2186516.0, "encumbrance": 0.0 }, { "name": "FINANCE", "revised_budget": 2125453.0, "actual": 317149.33, "original_budget": 2125453.0, "encumbrance": 1080751.6 }, { "name": "WASTE COLLECTION", "revised_budget": 1846337.0, "actual": 38520.55, "original_budget": 1790344.0, "encumbrance": 448822.14 }, { "name": "ABBOT LIBRARY", "revised_budget": 1595790.0, "actual": 72631.14, "original_budget": 1595790.0, "encumbrance": 1030699.09 }, { "name": "HARBOR", "revised_budget": 1319500.0, "actual": 158962.97, "original_budget": 1319500.0, "encumbrance": 351483.73 }, { "name": "PARKS & RECREATION", "revised_budget": 1069193.0, "actual": 65999.38, "original_budget": 1048034.0, "encumbrance": 705425.7 }, { "name": "CAPITAL ADMINISTRATION", "revised_budget": 1000000.0, "actual": 0.0, "original_budget": 1000000.0, "encumbrance": 659000.0 }, { "name": "PUBLIC BUILDINGS", "revised_budget": 751225.0, "actual": 11732.65, "original_budget": 751225.0, "encumbrance": 212226.07 }, { "name": "INTERFUND TRANSFERS", "revised_budget": 744771.0, "actual": 0.0, "original_budget": 744771.0, "encumbrance": 0.0 }, { "name": "SELECT BOARD", "revised_budget": 723176.0, "actual": 33116.14, "original_budget": 723176.0, "encumbrance": 396070.62 }, { "name": "BUILDING INSPECTION", "revised_budget": 676519.0, "actual": 39300.24, "original_budget": 676519.0, "encumbrance": 825404.01 }, { "name": "COMMUNITY DEVELOP AND PLANNING", "revised_budget": 581657.0, "actual": 21310.15, "original_budget": 581657.0, "encumbrance": 299291.03 }, { "name": "COUNCIL ON AGING", "revised_budget": 508548.0, "actual": 28846.14, "original_budget": 508548.0, "encumbrance": 401126.44 }, { "name": "CEMETERY", "revised_budget": 468931.0, "actual": 31337.42, "original_budget": 468931.0, "encumbrance": 435204.16 }, { "name": "RESERVE FUND", "revised_budget": 414000.0, "actual": 0.0, "original_budget": 414000.0, "encumbrance": 0.0 }, { "name": "HEALTH", "revised_budget": 399320.0, "actual": 10802.6, "original_budget": 399320.0, "encumbrance": 228295.23 }, { "name": "ASSESSORS", "revised_budget": 388003.0, "actual": 18350.85, "original_budget": 388003.0, "encumbrance": 287054.24 }, { "name": "HUMAN RESOURCES", "revised_budget": 314480.0, "actual": 20471.37, "original_budget": 314480.0, "encumbrance": 275501.11 }, { "name": "TOWN COUNSEL", "revised_budget": 278000.0, "actual": 0.0, "original_budget": 278000.0, "encumbrance": 102000.0 }, { "name": "TOWN CLERK", "revised_budget": 268002.0, "actual": 17099.0, "original_budget": 268002.0, "encumbrance": 214402.17 }, { "name": "VETERANS SERVICES", "revised_budget": 154872.0, "actual": 8702.13, "original_budget": 154872.0, "encumbrance": 74992.9 }, { "name": "ELECTION & REGISTRATION", "revised_budget": 132200.0, "actual": 3000.0, "original_budget": 132200.0, "encumbrance": 700.0 }, { "name": "SNOW REMOVAL", "revised_budget": 105000.0, "actual": 0.0, "original_budget": 105000.0, "encumbrance": 0.0 }, { "name": "EDUCATION", "revised_budget": 43207.0, "actual": 0.0, "original_budget": 11000.0, "encumbrance": 4425.0 }, { "name": "MEMORIAL & VETERANS DAY", "revised_budget": 9500.0, "actual": 0.0, "original_budget": 9500.0, "encumbrance": 0.0 }, { "name": "PARKING CLERK", "revised_budget": 8400.0, "actual": 0.0, "original_budget": 8400.0, "encumbrance": 0.0 }, { "name": "FINANCE COMMITTEE", "revised_budget": 6375.0, "actual": 0.0, "original_budget": 6375.0, "encumbrance": 312.0 }, { "name": "ANIMAL INSPECTOR", "revised_budget": 2400.0, "actual": 1068.5, "original_budget": 2400.0, "encumbrance": 2200.0 }, { "name": "SEALER OF WEIGHTS & MEASURES", "revised_budget": 2100.0, "actual": 0.0, "original_budget": 2100.0, "encumbrance": 0.0 }, { "name": "PLANNING BOARD", "revised_budget": 1775.0, "actual": 6.77, "original_budget": 1775.0, "encumbrance": 0.0 }, { "name": "MODERATOR", "revised_budget": 100.0, "actual": 0.0, "original_budget": 100.0, "encumbrance": 0.0 }, { "name": "DRAINS", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "LIGHT", "revised_budget": 0.0, "actual": 1128247.22, "original_budget": 0.0, "encumbrance": 2163103.4 } ], "by_category": [ { "name": "PROFESSIONAL SALARY", "revised_budget": 54905578.07, "actual": 2108745.0, "original_budget": 54839779.07, "encumbrance": 20534188.63 }, { "name": "OTHER EXPENSE", "revised_budget": 39658015.0, "actual": 19389056.7, "original_budget": 39582015.0, "encumbrance": 197740.89 }, { "name": "CONTRACTED SERVICES", "revised_budget": 13938847.0, "actual": 279902.8, "original_budget": 13931261.0, "encumbrance": 2946884.76 }, { "name": "GOVERNMENTAL", "revised_budget": 9000026.0, "actual": 870093.37, "original_budget": 9000026.0, "encumbrance": 4695211.2 }, { "name": "OTHER SALARIES", "revised_budget": 6467408.35, "actual": 162771.17, "original_budget": 6473555.35, "encumbrance": 2081658.68 }, { "name": "SUPPLIES AND MATL", "revised_budget": 2458724.0, "actual": 14812.63, "original_budget": 2458724.0, "encumbrance": 537466.83 }, { "name": "CAPITAL", "revised_budget": 1957576.0, "actual": 130320.13, "original_budget": 1656894.0, "encumbrance": 750373.58 }, { "name": "CLERICAL SALARIES", "revised_budget": 1416915.58, "actual": 80843.73, "original_budget": 1416915.58, "encumbrance": 1059411.16 }, { "name": "UNKNOWN", "revised_budget": 500.0, "actual": 0.0, "original_budget": 500.0, "encumbrance": 0.0 }, { "name": "OFU", "revised_budget": -3254668.0, "actual": 2400000.0, "original_budget": 1245332.0, "encumbrance": 0.0 } ], "by_division": [ { "name": "UNDEFINED", "revised_budget": 47615287.0, "actual": 455895.81, "original_budget": 47615287.0, "encumbrance": 7491560.98 }, { "name": "SALARIES", "revised_budget": 25457956.0, "actual": 2296716.06, "original_budget": 25314718.0, "encumbrance": 18716798.03 }, { "name": "EXPENSES", "revised_budget": 20824715.0, "actual": 13600980.31, "original_budget": 25324715.0, "encumbrance": 1061338.09 }, { "name": "GROUP INSURANCE", "revised_budget": 16833248.0, "actual": 1269082.49, "original_budget": 16833248.0, "encumbrance": 0.0 }, { "name": "CONTRIBUTORY RETIREMENT", "revised_budget": 5843360.0, "actual": 5843360.0, "original_budget": 5843360.0, "encumbrance": 0.0 }, { "name": "MASS WATER RESOURCES AUTHORITY", "revised_budget": 3596779.0, "actual": 334288.8, "original_budget": 3596779.0, "encumbrance": 3008599.2 }, { "name": "SOUTH ESSEX SEWER DISTRICT", "revised_budget": 2273320.0, "actual": 534776.0, "original_budget": 2273320.0, "encumbrance": 1686612.0 }, { "name": "CAPITAL RECURRING", "revised_budget": 1000000.0, "actual": 0.0, "original_budget": 1000000.0, "encumbrance": 659000.0 }, { "name": "OTHER INSURANCE", "revised_budget": 908309.0, "actual": 792475.0, "original_budget": 908309.0, "encumbrance": 1657.76 }, { "name": "PRINCIPAL ON LONG TERM MWRA", "revised_budget": 625940.0, "actual": 0.0, "original_budget": 625940.0, "encumbrance": 0.0 }, { "name": "MEDICARE", "revised_budget": 277629.0, "actual": 30526.78, "original_budget": 277629.0, "encumbrance": 0.0 }, { "name": "HARBOR CAPITAL OUTLAYS", "revised_budget": 200000.0, "actual": 0.0, "original_budget": 200000.0, "encumbrance": 0.0 }, { "name": "ATM26A12 STWTR", "revised_budget": 200000.0, "actual": 0.0, "original_budget": 200000.0, "encumbrance": 0.0 }, { "name": "SALARY RESERVE", "revised_budget": 149847.0, "actual": 145000.0, "original_budget": 149847.0, "encumbrance": 0.0 }, { "name": "PW MAINTAIN STREETS & SIDEWALK", "revised_budget": 123500.0, "actual": 0.0, "original_budget": 123500.0, "encumbrance": 83100.0 }, { "name": "LANDFILL MONITORING EXPENSE", "revised_budget": 114600.0, "actual": 0.0, "original_budget": 114600.0, "encumbrance": 0.0 }, { "name": "ATM DPW PLOW LEASE", "revised_budget": 67105.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "VETERANS BENEFITS", "revised_budget": 65000.0, "actual": 3124.15, "original_budget": 65000.0, "encumbrance": 0.0 }, { "name": "STREET LIGHTING", "revised_budget": 60000.0, "actual": 0.0, "original_budget": 60000.0, "encumbrance": 0.0 }, { "name": "PARK FACILITY", "revised_budget": 53750.0, "actual": 0.0, "original_budget": 53750.0, "encumbrance": 45250.0 }, { "name": "ATM BUCKET TRUCK LEASE", "revised_budget": 39263.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM SCH BUS LEASE", "revised_budget": 32207.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM BACKHOE LEASE", "revised_budget": 29916.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM JD WHEEL LOADER LEASE", "revised_budget": 26077.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM WAF FY26 AR 11", "revised_budget": 25000.0, "actual": 0.0, "original_budget": 25000.0, "encumbrance": 0.0 }, { "name": "ATM STAKE BODY TR LEASE", "revised_budget": 23953.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM INTERCEPTOR 25 LEASE", "revised_budget": 23760.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM DUMP TRUCK LEASE", "revised_budget": 21159.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM FD TRUCK LEASE", "revised_budget": 15704.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM INTERCEPTOR 23 LEASE", "revised_budget": 15005.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM POLICE UPFIT LEASE", "revised_budget": 6533.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ART 9 2023 PURCH OF EQUIPMENT", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ART 10 2023 LEASE PURCHASE", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ART 9 2021 LEASE PURCHASE", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ART 10 2022 LEASE PURCHASE", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ART 11 2023 CAPITAL IMPROV", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 20744.67 }, { "name": "ART 11 2022 CAPITAL IMPROV", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ART 30 2024 CAPITAL TRANSFERS", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ART 8 2024 CAPITAL IMPROVEMENT", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ART 6 2024 PURCHASE OF EQUIP", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "Art 10 2021 BUILDING IMPROV", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 21850.0 }, { "name": "ART 7 2024 LEASE PURCHASE", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "A9 2022 PURCHASE OF EQUIP", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ART 14 DRAIN CONSTRUCTION", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ART 8 2021 PURCH OF EQUIP", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ART 26 2022 ESSEX NS AGGIE & T", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM25A6-WASTE-F-150 CREW CAB", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM25A6-P&R-ELECTRIC MOWER", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM25A8-POL-FLOOR REPLCE", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM25A6-POL-PORTABLE RADIOS", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM25A8-SCH-UPHOLSTER ART CENT", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM25A6-POL-RADAR REPLACEMENT", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM25A8-SCH-GLOVER PLAYGROUND", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM25A6-PB-F-150 CREW CAB", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM25A6-DPW-F350 W PLOW", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM25A7-SCH-7D VAN", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM25A7-WASTE-BACKHOE LEASE", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM25A7-WASTE-JD LOADER", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM25A7-SCH-LARGE BUS", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM25A7-FIRE-TRAIN VEHICLE", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM25A7-DPW-F550 TRUCK W PLOW", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM25A7-P&R-F-450 DUMP TRUCK", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM25A7-P&R-WIDE AREA MOWER", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM25A7-DPW-BUCKET LIFT TRUCK", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM25A7-POL-2 FORD HYBRIDS", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM25A7-POL-CRUISER", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM25A7-POL-FORD INTERCEPTOR", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "STORMWATER CONSTRUCTION", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM25A9-WALLS AND FENCES", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ARTICLE WALLS & FENCES", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 2000.0 }, { "name": "ATM25A42,43-CEM-CEMETERY IMPRO", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "A41 2019 TRANS NETWORK FUND", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "SELECT BD EXP FY18", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "SELECT BD EXP FY19", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM26A9-DPW BUCKET LIFT TRUCK", "revised_budget": 0.0, "actual": 39262.94, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM26A9-DPW -F55O W PLOW", "revised_budget": 0.0, "actual": 23952.67, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM25A7-DPW-INTERNATIONAL TRUC", "revised_budget": 0.0, "actual": 67104.52, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "ATM25A8-SCH-GLOVER HVAC CAFE", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 4425.0 } ], "by_object": [ { "name": "PROFESSIONAL SALARIES", "revised_budget": 29870710.07, "actual": 167736.04, "original_budget": 29872149.07, "encumbrance": 1817400.6 }, { "name": "HEALTH INSURANCE", "revised_budget": 14041154.0, "actual": 1150580.05, "original_budget": 14041154.0, "encumbrance": 0.0 }, { "name": "MATURING PRINCIPAL ON LTD", "revised_budget": 8161880.0, "actual": 8060000.0, "original_budget": 8161880.0, "encumbrance": 0.0 }, { "name": "RETIREMENT", "revised_budget": 6244475.0, "actual": 7089412.0, "original_budget": 6244475.0, "encumbrance": 0.0 }, { "name": "INTEREST ON LONG-TERM DEBT", "revised_budget": 3961017.0, "actual": 1874634.39, "original_budget": 3961017.0, "encumbrance": 0.0 }, { "name": "MASS WATER RESOURCE AUTHORITY", "revised_budget": 3596779.0, "actual": 334288.8, "original_budget": 3596779.0, "encumbrance": 3008599.2 }, { "name": "INSTRUCTIONAL ASSISTANTS", "revised_budget": 2718089.98, "actual": 3074.22, "original_budget": 2718089.98, "encumbrance": 0.0 }, { "name": "MEDEX INSURANCE TRANSFER", "revised_budget": 2668600.0, "actual": 224647.34, "original_budget": 2668600.0, "encumbrance": 0.0 }, { "name": "FIREFIGHTER", "revised_budget": 2540087.0, "actual": 118144.21, "original_budget": 2540087.0, "encumbrance": 2009169.15 }, { "name": "CHARTER SCHOOL ASSESSMENT", "revised_budget": 2305546.0, "actual": 0.0, "original_budget": 2305546.0, "encumbrance": 0.0 }, { "name": "OVERTIME", "revised_budget": 2286000.0, "actual": 223439.5, "original_budget": 2286000.0, "encumbrance": 0.0 }, { "name": "SOUTH ESSEX SEWER DISTRICT", "revised_budget": 2273320.0, "actual": 534776.0, "original_budget": 2273320.0, "encumbrance": 1686612.0 }, { "name": "CURBSIDE", "revised_budget": 2117516.0, "actual": 0.0, "original_budget": 2117516.0, "encumbrance": 0.0 }, { "name": "DEPARTMENT HEAD", "revised_budget": 2071934.0, "actual": 146038.34, "original_budget": 2071934.0, "encumbrance": 1966864.72 }, { "name": "PATROLMAN", "revised_budget": 1631016.0, "actual": 96033.75, "original_budget": 1631016.0, "encumbrance": 1313675.33 }, { "name": "ELECTRICITY", "revised_budget": 1362938.0, "actual": 0.0, "original_budget": 1362938.0, "encumbrance": 100668.02 }, { "name": "OTHER SALARIES", "revised_budget": 1326215.27, "actual": 73720.18, "original_budget": 1326215.27, "encumbrance": 957246.88 }, { "name": "CUSTODIAN SALARY", "revised_budget": 1312809.16, "actual": 83918.32, "original_budget": 1312809.16, "encumbrance": 1074411.8 }, { "name": "INSURANCE PREMIUMS", "revised_budget": 1102262.0, "actual": 891964.0, "original_budget": 1102262.0, "encumbrance": 1657.76 }, { "name": "ASSISTANT DEPARTMENT HEAD", "revised_budget": 1083352.0, "actual": 63199.09, "original_budget": 1103480.0, "encumbrance": 1129633.59 }, { "name": "PUPIL TRANSPORTATION", "revised_budget": 1058773.0, "actual": 0.0, "original_budget": 1058773.0, "encumbrance": 137600.0 }, { "name": "SECRETARY SALARIES", "revised_budget": 1053990.62, "actual": 60725.76, "original_budget": 1053990.62, "encumbrance": 805378.0 }, { "name": "CAPITAL EXPENDITURE", "revised_budget": 1000000.0, "actual": 0.0, "original_budget": 1000000.0, "encumbrance": 659000.0 }, { "name": "SENIOR CLERK", "revised_budget": 921571.0, "actual": 58354.27, "original_budget": 921571.0, "encumbrance": 736602.22 }, { "name": "MEDICARE", "revised_budget": 896950.0, "actual": 37003.05, "original_budget": 896950.0, "encumbrance": 0.0 }, { "name": "TUITION-COLLABORATIVES", "revised_budget": 876116.0, "actual": 0.0, "original_budget": 876116.0, "encumbrance": 493410.8 }, { "name": "TUITION-PRIVATE SCHOOLS", "revised_budget": 867690.0, "actual": 8249.6, "original_budget": 867690.0, "encumbrance": 851008.4 }, { "name": "R&M BUILDING AND GROUNDS", "revised_budget": 862784.0, "actual": 0.0, "original_budget": 862784.0, "encumbrance": 69482.35 }, { "name": "HEALTH REIMB MEDICARE", "revised_budget": 772267.0, "actual": 0.0, "original_budget": 772267.0, "encumbrance": 0.0 }, { "name": "ASSISTANT DIVISION HEAD", "revised_budget": 769046.0, "actual": 47937.04, "original_budget": 769046.0, "encumbrance": 788526.75 }, { "name": "LIEUTENANT", "revised_budget": 754076.0, "actual": 45696.19, "original_budget": 754076.0, "encumbrance": 705636.21 }, { "name": "PROFESSIONAL SALARIES #2", "revised_budget": 677518.0, "actual": 0.0, "original_budget": 677518.0, "encumbrance": 0.0 }, { "name": "INFORMATION TECHNOLOGY", "revised_budget": 663285.0, "actual": 18750.0, "original_budget": 663285.0, "encumbrance": 272457.25 }, { "name": "GAS USED FOR HEAT", "revised_budget": 643928.0, "actual": 0.0, "original_budget": 643928.0, "encumbrance": 41000.0 }, { "name": "CAPTAIN", "revised_budget": 622600.0, "actual": 36015.75, "original_budget": 622600.0, "encumbrance": 487538.59 }, { "name": "EDUCATIONAL SUPPLIES", "revised_budget": 616618.0, "actual": 0.0, "original_budget": 616618.0, "encumbrance": 197879.16 }, { "name": "OTHER PROF & TECHNICAL", "revised_budget": 574322.0, "actual": 13671.37, "original_budget": 574322.0, "encumbrance": 59636.24 }, { "name": "SUBSTITUTES", "revised_budget": 572000.0, "actual": 0.0, "original_budget": 572000.0, "encumbrance": 0.0 }, { "name": "TELECOMMUNICATOR", "revised_budget": 557496.0, "actual": 38222.59, "original_budget": 557496.0, "encumbrance": 519092.42 }, { "name": "TUITION-RESIDENTIAL", "revised_budget": 540000.0, "actual": 0.0, "original_budget": 540000.0, "encumbrance": 383299.0 }, { "name": "MBTA", "revised_budget": 524918.0, "actual": 0.0, "original_budget": 524918.0, "encumbrance": 0.0 }, { "name": "DIVISION HEAD", "revised_budget": 512386.0, "actual": 35156.48, "original_budget": 512386.0, "encumbrance": 472659.4 }, { "name": "TRANSFER TO GENERAL FUND", "revised_budget": 488415.0, "actual": 0.0, "original_budget": 488415.0, "encumbrance": 0.0 }, { "name": "STIPENDS", "revised_budget": 482698.0, "actual": 28204.46, "original_budget": 482698.0, "encumbrance": 425287.54 }, { "name": "HEAVY EQUIP OPERATOR", "revised_budget": 482273.0, "actual": 26254.1, "original_budget": 482273.0, "encumbrance": 363239.86 }, { "name": "LEGAL SERVICES", "revised_budget": 452300.0, "actual": 0.0, "original_budget": 452300.0, "encumbrance": 100000.0 }, { "name": "INCENTIVE", "revised_budget": 451830.0, "actual": 31001.49, "original_budget": 436630.0, "encumbrance": 414155.86 }, { "name": "RESERVE FUND TRANSFER", "revised_budget": 414000.0, "actual": 0.0, "original_budget": 414000.0, "encumbrance": 0.0 }, { "name": "TRANSFER TO WORKERS COMP TF", "revised_budget": 398000.0, "actual": 0.0, "original_budget": 398000.0, "encumbrance": 0.0 }, { "name": "SPECIAL CLERK", "revised_budget": 388218.0, "actual": 26265.13, "original_budget": 388218.0, "encumbrance": 349075.69 }, { "name": "CLERICAL SALARIES", "revised_budget": 356804.96, "actual": 20117.97, "original_budget": 356804.96, "encumbrance": 254033.16 }, { "name": "HOLIDAY", "revised_budget": 353107.0, "actual": 28086.74, "original_budget": 353107.0, "encumbrance": 10500.0 }, { "name": "SARGENT", "revised_budget": 341641.0, "actual": 23221.3, "original_budget": 341641.0, "encumbrance": 314880.62 }, { "name": "COMPUTER RENTAL/LEASE", "revised_budget": 335960.0, "actual": 228967.31, "original_budget": 335960.0, "encumbrance": 0.0 }, { "name": "TRASH DISPOSAL", "revised_budget": 317500.0, "actual": 0.0, "original_budget": 317500.0, "encumbrance": 0.0 }, { "name": "VEHICLE LEASE", "revised_budget": 300682.0, "actual": 63215.61, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "STATION MECH/PIPEFITTER II", "revised_budget": 295068.0, "actual": 20349.24, "original_budget": 295068.0, "encumbrance": 273583.88 }, { "name": "EDUCATIONAL SOFTWARE", "revised_budget": 292856.0, "actual": 0.0, "original_budget": 292856.0, "encumbrance": 119062.13 }, { "name": "LEADER HEAVY EQUIP OPERATOR", "revised_budget": 291671.0, "actual": 15740.14, "original_budget": 291671.0, "encumbrance": 200805.3 }, { "name": "FACILITIES MAINTENTANCE", "revised_budget": 276000.0, "actual": 0.0, "original_budget": 276000.0, "encumbrance": 50105.82 }, { "name": "OTHER DISPOSAL", "revised_budget": 275000.0, "actual": 0.0, "original_budget": 275000.0, "encumbrance": 8553.0 }, { "name": "R&M MOTOR VEHICLES", "revised_budget": 271180.0, "actual": 0.0, "original_budget": 271180.0, "encumbrance": 47178.25 }, { "name": "MECHANIC PIPEFITTER", "revised_budget": 263501.0, "actual": 13949.46, "original_budget": 263501.0, "encumbrance": 187542.74 }, { "name": "MECHANIC SUPERVISOR", "revised_budget": 261729.0, "actual": 17686.73, "original_budget": 261729.0, "encumbrance": 237788.23 }, { "name": "TRANSFER TO STABILIZATION FUND", "revised_budget": 250000.0, "actual": 0.0, "original_budget": 250000.0, "encumbrance": 0.0 }, { "name": "WATER/SEWER", "revised_budget": 249469.0, "actual": 0.0, "original_budget": 249469.0, "encumbrance": 48739.0 }, { "name": "SPECIAL LABOR 1", "revised_budget": 245578.0, "actual": 20773.85, "original_budget": 245578.0, "encumbrance": 279293.19 }, { "name": "GRINDING/COMPOST REMOVAL", "revised_budget": 234600.0, "actual": 0.0, "original_budget": 234600.0, "encumbrance": 0.0 }, { "name": "PARK", "revised_budget": 230828.0, "actual": 11524.44, "original_budget": 230828.0, "encumbrance": 154939.52 }, { "name": "STAND BY PAY", "revised_budget": 222275.0, "actual": 14590.0, "original_budget": 222275.0, "encumbrance": 0.0 }, { "name": "MECHANIC", "revised_budget": 213178.0, "actual": 13541.26, "original_budget": 213178.0, "encumbrance": 189416.3 }, { "name": "SPECIALIZED HEAVY EQU OPERATOR", "revised_budget": 212508.0, "actual": 8920.77, "original_budget": 212508.0, "encumbrance": 119934.71 }, { "name": "UNEMPLOYMENT COMP SALARIES", "revised_budget": 209847.0, "actual": 3280.0, "original_budget": 209847.0, "encumbrance": 0.0 }, { "name": "STORMWATER IMPROVEMENTS", "revised_budget": 200000.0, "actual": 0.0, "original_budget": 200000.0, "encumbrance": 0.0 }, { "name": "SICK OWED RETIREMENT", "revised_budget": 199887.0, "actual": 38171.7, "original_budget": 123887.0, "encumbrance": 0.0 }, { "name": "GASOLINE UNLEADED", "revised_budget": 196727.0, "actual": 6883.79, "original_budget": 196727.0, "encumbrance": 1000.0 }, { "name": "R&M OTHER EQUIPMENT", "revised_budget": 192698.0, "actual": 0.0, "original_budget": 192698.0, "encumbrance": 20875.75 }, { "name": "NIGHT DIFF", "revised_budget": 191883.0, "actual": 14647.52, "original_budget": 142945.0, "encumbrance": 0.0 }, { "name": "WORKING FOREMAN", "revised_budget": 183202.0, "actual": 12326.04, "original_budget": 183202.0, "encumbrance": 165716.76 }, { "name": "LIBRARY MATERIALS", "revised_budget": 182374.0, "actual": 0.0, "original_budget": 182374.0, "encumbrance": 89500.0 }, { "name": "BLDG & EQUIP R&M SUPPLIES", "revised_budget": 180262.0, "actual": 0.0, "original_budget": 180262.0, "encumbrance": 19000.0 }, { "name": "OTHER SALARIES - STIPENDS", "revised_budget": 173079.0, "actual": 0.0, "original_budget": 173079.0, "encumbrance": 0.0 }, { "name": "ELECT PWR-PUMPING STATIONS", "revised_budget": 160500.0, "actual": 0.0, "original_budget": 160500.0, "encumbrance": 94000.0 }, { "name": "SPECIAL LABOR I", "revised_budget": 157325.0, "actual": 8047.25, "original_budget": 157325.0, "encumbrance": 108190.95 }, { "name": "COMPUTER EQUIPMENT", "revised_budget": 155000.0, "actual": 0.0, "original_budget": 155000.0, "encumbrance": 77488.18 }, { "name": "LONGEVITY", "revised_budget": 153866.0, "actual": 3092.83, "original_budget": 150766.0, "encumbrance": 47496.57 }, { "name": "WORKING FOREMAN/TREE SURGEON", "revised_budget": 153786.0, "actual": 5502.42, "original_budget": 153786.0, "encumbrance": 73976.98 }, { "name": "SENIOR CLERK II", "revised_budget": 150189.0, "actual": 10301.21, "original_budget": 150189.0, "encumbrance": 139604.39 }, { "name": "TRASH COLLECTION", "revised_budget": 148000.0, "actual": 0.0, "original_budget": 148000.0, "encumbrance": 0.0 }, { "name": "UNUSED SICK-LEAVE BUYBACK", "revised_budget": 145000.0, "actual": 145000.0, "original_budget": 145000.0, "encumbrance": 0.0 }, { "name": "ELECTRICAL INSPECTORS", "revised_budget": 145000.0, "actual": 8616.27, "original_budget": 145000.0, "encumbrance": 139216.18 }, { "name": "GIS FIELD TECHNICIAN", "revised_budget": 143424.0, "actual": 4935.45, "original_budget": 143424.0, "encumbrance": 66354.47 }, { "name": "CUSTODIAL SUPPLIES", "revised_budget": 142256.0, "actual": 0.0, "original_budget": 142256.0, "encumbrance": 18097.65 }, { "name": "SCHEDULED OT", "revised_budget": 141193.0, "actual": 6037.87, "original_budget": 141193.0, "encumbrance": 0.0 }, { "name": "TAXES", "revised_budget": 125837.0, "actual": 1028.57, "original_budget": 125837.0, "encumbrance": 0.0 }, { "name": "DIESEL FUEL", "revised_budget": 125832.0, "actual": 6205.76, "original_budget": 125832.0, "encumbrance": 0.0 }, { "name": "GENERAL LABOR IV", "revised_budget": 124817.0, "actual": 8533.3, "original_budget": 124817.0, "encumbrance": 114725.42 }, { "name": "TOWN ENGINEER", "revised_budget": 123609.0, "actual": 8359.74, "original_budget": 123609.0, "encumbrance": 112392.06 }, { "name": "LOCAL INSPECTORS", "revised_budget": 123126.0, "actual": 5406.36, "original_budget": 123126.0, "encumbrance": 74017.74 }, { "name": "TELEPHONE", "revised_budget": 122188.0, "actual": 99.55, "original_budget": 122188.0, "encumbrance": 18942.72 }, { "name": "TRAFFIC SUPERS", "revised_budget": 122000.0, "actual": 0.0, "original_budget": 122000.0, "encumbrance": 0.0 }, { "name": "PSYCHOLOGICAL COUNSELING", "revised_budget": 120780.0, "actual": 0.0, "original_budget": 120780.0, "encumbrance": 0.0 }, { "name": "CHIEF PROCUREMENT OFFICER", "revised_budget": 120487.0, "actual": 5630.44, "original_budget": 120487.0, "encumbrance": 75698.08 }, { "name": "POSTAGE", "revised_budget": 119843.0, "actual": 8000.0, "original_budget": 112257.0, "encumbrance": 2179.76 }, { "name": "FACILITIES MAINT MANAGER", "revised_budget": 112000.0, "actual": 0.0, "original_budget": 112000.0, "encumbrance": 0.0 }, { "name": "TRANSFER TO OPEB TRUST FUND", "revised_budget": 108917.0, "actual": 0.0, "original_budget": 108917.0, "encumbrance": 0.0 }, { "name": "PLUMBING INSPECTORS", "revised_budget": 106388.0, "actual": 5699.55, "original_budget": 106388.0, "encumbrance": 92003.4 }, { "name": "SEAS SENIOR HARBOR ASSISTANT", "revised_budget": 98000.0, "actual": 16092.62, "original_budget": 98000.0, "encumbrance": 0.0 }, { "name": "TOWN PLANNER", "revised_budget": 97048.0, "actual": 6263.67, "original_budget": 97048.0, "encumbrance": 100218.72 }, { "name": "R&M FLOATS", "revised_budget": 97000.0, "actual": 0.0, "original_budget": 97000.0, "encumbrance": 5228.0 }, { "name": "SICK BONUS ANNUAL", "revised_budget": 96789.0, "actual": 0.0, "original_budget": 96789.0, "encumbrance": 0.0 }, { "name": "MISC OTHER SUPPLIES", "revised_budget": 96161.0, "actual": 401.84, "original_budget": 96161.0, "encumbrance": 1650.0 }, { "name": "WATER METERS", "revised_budget": 95000.0, "actual": 0.0, "original_budget": 95000.0, "encumbrance": 0.0 }, { "name": "SCHOOL CHOICE ASSESSMENT", "revised_budget": 90034.0, "actual": 0.0, "original_budget": 90034.0, "encumbrance": 0.0 }, { "name": "TRANSP ATHLETIC DRIVERS", "revised_budget": 89610.0, "actual": 0.0, "original_budget": 89610.0, "encumbrance": 0.0 }, { "name": "VACATION & RET. PAYOUT-OTHER", "revised_budget": 86905.22, "actual": 0.0, "original_budget": 93052.22, "encumbrance": 0.0 }, { "name": "CONSERVATION AGENT", "revised_budget": 85377.0, "actual": 0.0, "original_budget": 85377.0, "encumbrance": 0.0 }, { "name": "ASSISTANT PLANNER", "revised_budget": 85175.0, "actual": 0.0, "original_budget": 85175.0, "encumbrance": 0.0 }, { "name": "TELECOMMUNICATOR SUPERV", "revised_budget": 85105.0, "actual": 5822.79, "original_budget": 85105.0, "encumbrance": 78955.41 }, { "name": "WORKING FOREMAN CONSTRUCTION", "revised_budget": 83004.0, "actual": 5261.11, "original_budget": 83004.0, "encumbrance": 70732.73 }, { "name": "RENTALS AND LEASES", "revised_budget": 82520.0, "actual": 0.0, "original_budget": 82520.0, "encumbrance": 5525.0 }, { "name": "PROGRAM MANAGER", "revised_budget": 79480.0, "actual": 5502.42, "original_budget": 79480.0, "encumbrance": 73976.98 }, { "name": "SUPERIOR OT", "revised_budget": 77616.0, "actual": 13107.8, "original_budget": 77616.0, "encumbrance": 0.0 }, { "name": "YOUNG ADULT LIBRARIAN", "revised_budget": 76694.0, "actual": 5031.41, "original_budget": 76694.0, "encumbrance": 70837.61 }, { "name": "TECHNICAL SERVICES SUPERVISOR", "revised_budget": 75573.0, "actual": 5097.75, "original_budget": 75573.0, "encumbrance": 69585.6 }, { "name": "OUTREACH WORKER", "revised_budget": 74647.0, "actual": 5077.19, "original_budget": 74647.0, "encumbrance": 68259.97 }, { "name": "ASSISTANT ENGINEER", "revised_budget": 73988.0, "actual": 0.0, "original_budget": 73988.0, "encumbrance": 0.0 }, { "name": "WATER TECHNICIAN", "revised_budget": 73767.0, "actual": 5087.31, "original_budget": 73767.0, "encumbrance": 68395.97 }, { "name": "PARK TURF SPECIALIST", "revised_budget": 73767.0, "actual": 5087.31, "original_budget": 73767.0, "encumbrance": 68395.97 }, { "name": "ACCOUNTING", "revised_budget": 73000.0, "actual": 0.0, "original_budget": 73000.0, "encumbrance": 0.0 }, { "name": "OTHER PURCHASED SERVICES", "revised_budget": 72879.0, "actual": 240.99, "original_budget": 72879.0, "encumbrance": 2025.0 }, { "name": "LIFE INSURANCE", "revised_budget": 72623.0, "actual": 0.0, "original_budget": 72623.0, "encumbrance": 0.0 }, { "name": "WORKING FOREMAN MAINTENANCE", "revised_budget": 72595.0, "actual": 4935.45, "original_budget": 72595.0, "encumbrance": 66354.47 }, { "name": "SEAS GROUNDS CARETAKER", "revised_budget": 72154.0, "actual": 23097.39, "original_budget": 72154.0, "encumbrance": 0.0 }, { "name": "TRANSPORTATION COORDINATOR", "revised_budget": 70813.0, "actual": 4776.12, "original_budget": 70813.0, "encumbrance": 64212.28 }, { "name": "CHILD LIBRARIAN", "revised_budget": 70788.0, "actual": 0.0, "original_budget": 70788.0, "encumbrance": 0.0 }, { "name": "ADULT LIBRARIAN", "revised_budget": 70493.0, "actual": 3793.79, "original_budget": 70493.0, "encumbrance": 60816.73 }, { "name": "OTHER MISC EXPENSE", "revised_budget": 70302.0, "actual": 12301.48, "original_budget": 70302.0, "encumbrance": 24600.0 }, { "name": "PROFFESIONAL REIMBURSEMENT", "revised_budget": 70000.0, "actual": 0.0, "original_budget": 70000.0, "encumbrance": 2000.0 }, { "name": "GRANT WRITER", "revised_budget": 70000.0, "actual": 0.0, "original_budget": 70000.0, "encumbrance": 0.0 }, { "name": "CIVIC EVENTS", "revised_budget": 70000.0, "actual": 3082.04, "original_budget": 70000.0, "encumbrance": 0.0 }, { "name": "PROGRAM VOLUNTEER COORDINATOR", "revised_budget": 69034.0, "actual": 3911.82, "original_budget": 69034.0, "encumbrance": 63110.7 }, { "name": "WORKING FORMAN BLDG", "revised_budget": 68635.0, "actual": 4651.96, "original_budget": 68635.0, "encumbrance": 62542.96 }, { "name": "PROFESSIONAL & TECHNICAL", "revised_budget": 68521.0, "actual": 0.0, "original_budget": 68521.0, "encumbrance": 3300.0 }, { "name": "BILLING TECH", "revised_budget": 68486.0, "actual": 4600.27, "original_budget": 68486.0, "encumbrance": 62594.65 }, { "name": "IN-SERVICE TRAINING", "revised_budget": 68145.0, "actual": 7642.06, "original_budget": 68145.0, "encumbrance": 3885.0 }, { "name": "TSA/403B MATCH", "revised_budget": 68000.0, "actual": 0.0, "original_budget": 68000.0, "encumbrance": 0.0 }, { "name": "UNIFORM ALLOWANCE", "revised_budget": 67950.0, "actual": 52000.0, "original_budget": 67950.0, "encumbrance": 16329.69 }, { "name": "UNIFORMS/PROTECTIVE CLOTHING", "revised_budget": 67545.0, "actual": 0.0, "original_budget": 67545.0, "encumbrance": 5600.0 }, { "name": "LIBRARY PARAPROFESSIONAL", "revised_budget": 66525.0, "actual": 4523.51, "original_budget": 66525.0, "encumbrance": 60816.05 }, { "name": "LIBRARY TECH ADMIN", "revised_budget": 66125.0, "actual": 4560.34, "original_budget": 66125.0, "encumbrance": 61311.18 }, { "name": "GEN'L LABOR/NUTR COORD", "revised_budget": 65871.0, "actual": 4560.34, "original_budget": 65871.0, "encumbrance": 61311.18 }, { "name": "RETIREMENT INCENTIVE", "revised_budget": 65000.0, "actual": 0.0, "original_budget": 65000.0, "encumbrance": 0.0 }, { "name": "VETERANS BENEFITS", "revised_budget": 65000.0, "actual": 3124.15, "original_budget": 65000.0, "encumbrance": 0.0 }, { "name": "LIBRARY COORDINATOR", "revised_budget": 63843.0, "actual": 5083.32, "original_budget": 63843.0, "encumbrance": 57823.96 }, { "name": "PRINTING/FORMS", "revised_budget": 62138.0, "actual": 0.0, "original_budget": 62138.0, "encumbrance": 389.35 }, { "name": "LIBRARY TECH", "revised_budget": 61916.0, "actual": 4207.93, "original_budget": 61916.0, "encumbrance": 56573.31 }, { "name": "FIELD CRAFTSMAN MECHANIC", "revised_budget": 61767.0, "actual": 0.0, "original_budget": 61767.0, "encumbrance": 59867.08 }, { "name": "WATER IMPROVEMENTS", "revised_budget": 61200.0, "actual": 0.0, "original_budget": 61200.0, "encumbrance": 0.0 }, { "name": "SEWER IMPROVEMENTS", "revised_budget": 61200.0, "actual": 0.0, "original_budget": 61200.0, "encumbrance": 0.0 }, { "name": "STREET LIGHTING", "revised_budget": 60000.0, "actual": 0.0, "original_budget": 60000.0, "encumbrance": 0.0 }, { "name": "HOT TOP", "revised_budget": 60000.0, "actual": 0.0, "original_budget": 60000.0, "encumbrance": 75000.0 }, { "name": "IN-STATE TRAVEL", "revised_budget": 59151.0, "actual": 0.0, "original_budget": 59151.0, "encumbrance": 2789.6 }, { "name": "ATHLETICS OFFICIALS SALARIES", "revised_budget": 58834.0, "actual": 0.0, "original_budget": 58834.0, "encumbrance": 50000.0 }, { "name": "SENIOR LIBRARY ASSISTANT", "revised_budget": 58388.0, "actual": 3985.48, "original_budget": 58388.0, "encumbrance": 0.0 }, { "name": "TRANSFER STATION OPERATOR", "revised_budget": 58000.0, "actual": 3805.05, "original_budget": 58000.0, "encumbrance": 51156.87 }, { "name": "OTHER EQUIPMENT", "revised_budget": 57500.0, "actual": 0.0, "original_budget": 57500.0, "encumbrance": 0.0 }, { "name": "BOOKS", "revised_budget": 56929.0, "actual": 0.0, "original_budget": 56929.0, "encumbrance": 15246.91 }, { "name": "MISC OFFICE SUPPLIES", "revised_budget": 56240.0, "actual": 1321.24, "original_budget": 56240.0, "encumbrance": 6655.94 }, { "name": "LIBRARY TECH SVCS ASSISTANT", "revised_budget": 55868.0, "actual": 3869.77, "original_budget": 55868.0, "encumbrance": 51820.67 }, { "name": "TEMP GENERAL CLERK", "revised_budget": 54760.0, "actual": 2720.88, "original_budget": 54760.0, "encumbrance": 0.0 }, { "name": "INSPECTOR OT", "revised_budget": 54234.0, "actual": 1575.21, "original_budget": 54234.0, "encumbrance": 0.0 }, { "name": "ATHLETICS MEDICAL SALARIES", "revised_budget": 51900.0, "actual": 0.0, "original_budget": 51900.0, "encumbrance": 0.0 }, { "name": "RAIL TRAIL MAINTENANCE", "revised_budget": 50000.0, "actual": 0.0, "original_budget": 50000.0, "encumbrance": 0.0 }, { "name": "NOBLE SERVICES", "revised_budget": 49206.0, "actual": 0.0, "original_budget": 49206.0, "encumbrance": 0.0 }, { "name": "LANDSCAPING SUPPLIES", "revised_budget": 47750.0, "actual": 0.0, "original_budget": 47750.0, "encumbrance": 6000.0 }, { "name": "MOSQUITO CONTROL PROJECTS", "revised_budget": 47453.0, "actual": 0.0, "original_budget": 47453.0, "encumbrance": 0.0 }, { "name": "POLICE DEFIBR STIPEND", "revised_budget": 47070.0, "actual": 3123.08, "original_budget": 47070.0, "encumbrance": 41974.08 }, { "name": "SUBSCRIPTIONS", "revised_budget": 46415.0, "actual": 0.0, "original_budget": 46415.0, "encumbrance": 6061.4 }, { "name": "ENGINEERING/ARCHITECTURAL", "revised_budget": 46125.0, "actual": 0.0, "original_budget": 46125.0, "encumbrance": 0.0 }, { "name": "DUES", "revised_budget": 45805.0, "actual": 267.0, "original_budget": 45805.0, "encumbrance": 22326.0 }, { "name": "TESTING SERVICES", "revised_budget": 45655.0, "actual": 0.0, "original_budget": 45655.0, "encumbrance": 0.0 }, { "name": "COA SOCIAL WORKER", "revised_budget": 45000.0, "actual": 0.0, "original_budget": 45000.0, "encumbrance": 0.0 }, { "name": "R&M COMPUTER EQUIPMENT", "revised_budget": 44728.0, "actual": 0.0, "original_budget": 44728.0, "encumbrance": 4583.21 }, { "name": "APPRAISOR SERVICES", "revised_budget": 44500.0, "actual": 0.0, "original_budget": 44500.0, "encumbrance": 3250.0 }, { "name": "INSIDE DETAIL", "revised_budget": 41978.0, "actual": 510.24, "original_budget": 41978.0, "encumbrance": 0.0 }, { "name": "MISC BLDG R&M SUPPLIES", "revised_budget": 41290.0, "actual": 0.0, "original_budget": 41290.0, "encumbrance": 3050.0 }, { "name": "TEMPORY LIBRARY ASSISTANT", "revised_budget": 39489.0, "actual": 705.21, "original_budget": 39489.0, "encumbrance": 0.0 }, { "name": "TECHNOLOGY EQUIPMENT", "revised_budget": 38140.0, "actual": 0.0, "original_budget": 38140.0, "encumbrance": 8745.02 }, { "name": "OFFICE SUPPLIES", "revised_budget": 35750.0, "actual": 0.0, "original_budget": 35750.0, "encumbrance": 5906.23 }, { "name": "POLICE POST STIPEND", "revised_budget": 35303.0, "actual": 3904.18, "original_budget": 35303.0, "encumbrance": 52521.05 }, { "name": "CELLULAR PHONES", "revised_budget": 33109.0, "actual": 0.0, "original_budget": 33109.0, "encumbrance": 16200.0 }, { "name": "MECHANIC PIPEFITTER II", "revised_budget": 31182.0, "actual": 0.0, "original_budget": 31182.0, "encumbrance": 0.0 }, { "name": "STATION EQUIP & SUPPLIES", "revised_budget": 30560.0, "actual": 0.0, "original_budget": 30560.0, "encumbrance": 12674.11 }, { "name": "LICENSE/PERMITS EXPENSE", "revised_budget": 30295.0, "actual": 0.0, "original_budget": 30295.0, "encumbrance": 9700.0 }, { "name": "PAVEMENT MARKING SUPPLIES", "revised_budget": 30000.0, "actual": 0.0, "original_budget": 30000.0, "encumbrance": 100.0 }, { "name": "ADULT PAGE", "revised_budget": 28971.0, "actual": 1845.0, "original_budget": 28971.0, "encumbrance": 0.0 }, { "name": "TEMP DISPATCHER", "revised_budget": 28227.0, "actual": 923.82, "original_budget": 28227.0, "encumbrance": 0.0 }, { "name": "BUS MONITOR", "revised_budget": 27756.72, "actual": 0.0, "original_budget": 27756.72, "encumbrance": 0.0 }, { "name": "EMPLOYEE TRAINING/SEMINARS", "revised_budget": 26944.0, "actual": 0.0, "original_budget": 26944.0, "encumbrance": 0.0 }, { "name": "PER DIEM LIBRARIAN", "revised_budget": 26935.0, "actual": 1012.5, "original_budget": 26935.0, "encumbrance": 0.0 }, { "name": "R&M RADIO", "revised_budget": 25310.0, "actual": 0.0, "original_budget": 25310.0, "encumbrance": 0.0 }, { "name": "R&M WALLS AND FENCES", "revised_budget": 25000.0, "actual": 0.0, "original_budget": 25000.0, "encumbrance": 100.0 }, { "name": "COURT OT", "revised_budget": 24546.0, "actual": 530.6, "original_budget": 24546.0, "encumbrance": 0.0 }, { "name": "R&M OFFICE EQUIPMENT", "revised_budget": 24450.0, "actual": 0.0, "original_budget": 24450.0, "encumbrance": 2327.4 }, { "name": "TEMP OFFICER", "revised_budget": 24198.0, "actual": 1117.3, "original_budget": 24198.0, "encumbrance": 0.0 }, { "name": "SEASONAL LABOR", "revised_budget": 23991.0, "actual": 0.0, "original_budget": 23991.0, "encumbrance": 0.0 }, { "name": "TEMP SPECIAL CLERK", "revised_budget": 23787.0, "actual": 0.0, "original_budget": 23787.0, "encumbrance": 0.0 }, { "name": "ATHLETICS CUSTODIAN", "revised_budget": 23729.0, "actual": 39.96, "original_budget": 23729.0, "encumbrance": 0.0 }, { "name": "MISC MEDICAL & SURGICAL", "revised_budget": 23065.0, "actual": 0.0, "original_budget": 23065.0, "encumbrance": 150.0 }, { "name": "DUES AND MEMBERSHIPS", "revised_budget": 23020.0, "actual": 0.0, "original_budget": 23020.0, "encumbrance": 3599.0 }, { "name": "WORKERS COMP BILLS", "revised_budget": 23000.0, "actual": 0.0, "original_budget": 23000.0, "encumbrance": 0.0 }, { "name": "R&M ALARM EQUIPMENT", "revised_budget": 22442.0, "actual": 0.0, "original_budget": 22442.0, "encumbrance": 2977.48 }, { "name": "EQUIPMENT (REPLACEMENT)", "revised_budget": 21894.0, "actual": 0.0, "original_budget": 21894.0, "encumbrance": 7460.4 }, { "name": "TESTING SUPPLIES", "revised_budget": 21404.0, "actual": 0.0, "original_budget": 21404.0, "encumbrance": 35.99 }, { "name": "TIRES", "revised_budget": 21210.0, "actual": 0.0, "original_budget": 21210.0, "encumbrance": 3000.0 }, { "name": "OUT OF RANK", "revised_budget": 20797.0, "actual": 4767.32, "original_budget": 20797.0, "encumbrance": 0.0 }, { "name": "BUDGET ANALYST STIPEND", "revised_budget": 20128.0, "actual": 1666.67, "original_budget": 0.0, "encumbrance": 17179.22 }, { "name": "MEDICAL/DOCTOR SERVICES", "revised_budget": 19548.0, "actual": 0.0, "original_budget": 19548.0, "encumbrance": 1800.0 }, { "name": "PER DIEM CLEANER", "revised_budget": 19189.0, "actual": 0.0, "original_budget": 19189.0, "encumbrance": 0.0 }, { "name": "SMALL EQUIPMENT", "revised_budget": 18522.0, "actual": 0.0, "original_budget": 18522.0, "encumbrance": 174.11 }, { "name": "SPECIAL LICENSE STIPEND", "revised_budget": 18000.0, "actual": 0.0, "original_budget": 18000.0, "encumbrance": 0.0 }, { "name": "TRAINING SUPPLIES", "revised_budget": 18000.0, "actual": 0.0, "original_budget": 18000.0, "encumbrance": 0.0 }, { "name": "INTERNET ACCESS", "revised_budget": 17888.0, "actual": 1917.22, "original_budget": 17888.0, "encumbrance": 4851.76 }, { "name": "STREET SWEEPER SUPPLIES", "revised_budget": 17300.0, "actual": 0.0, "original_budget": 17300.0, "encumbrance": 6500.0 }, { "name": "LEGAL NOTICES", "revised_budget": 17050.0, "actual": 0.0, "original_budget": 17050.0, "encumbrance": 0.0 }, { "name": "INJURY LEAVE BILLS", "revised_budget": 16530.0, "actual": 589.5, "original_budget": 16530.0, "encumbrance": 0.0 }, { "name": "ATHLETIC POLICE DUTY SALARY", "revised_budget": 16480.0, "actual": 0.0, "original_budget": 16480.0, "encumbrance": 0.0 }, { "name": "SAFETY SUPPLIES/EQUIPMENT", "revised_budget": 16100.0, "actual": 0.0, "original_budget": 16100.0, "encumbrance": 1076.29 }, { "name": "SALT", "revised_budget": 16085.0, "actual": 0.0, "original_budget": 16085.0, "encumbrance": 0.0 }, { "name": "GRASS SEED", "revised_budget": 15450.0, "actual": 0.0, "original_budget": 15450.0, "encumbrance": 139.0 }, { "name": "SEAS HARBOR PUMPOUT ASSIST", "revised_budget": 15430.0, "actual": 2913.89, "original_budget": 15430.0, "encumbrance": 0.0 }, { "name": "MEDICAL & SURGICAL SUPPLIES", "revised_budget": 15042.0, "actual": 0.0, "original_budget": 15042.0, "encumbrance": 4653.55 }, { "name": "VACATION OWED", "revised_budget": 15000.0, "actual": 0.0, "original_budget": 15000.0, "encumbrance": 0.0 }, { "name": "STATE PRIMARY SALARIES", "revised_budget": 15000.0, "actual": 0.0, "original_budget": 15000.0, "encumbrance": 0.0 }, { "name": "DISPOSAL AREA MAINT SUPPLIES", "revised_budget": 15000.0, "actual": 0.0, "original_budget": 15000.0, "encumbrance": 0.0 }, { "name": "R&M TRAFFIC CONTROL EQUIP", "revised_budget": 15000.0, "actual": 0.0, "original_budget": 15000.0, "encumbrance": 4280.0 }, { "name": "PERM POLICE", "revised_budget": 15000.0, "actual": 2237.07, "original_budget": 15000.0, "encumbrance": 0.0 }, { "name": "MISC CUSTODIAL SUPPLIES", "revised_budget": 14825.0, "actual": 0.0, "original_budget": 14825.0, "encumbrance": 3207.97 }, { "name": "DOUBLE TIME", "revised_budget": 14660.0, "actual": 6444.76, "original_budget": 14660.0, "encumbrance": 0.0 }, { "name": "SMALL TOOLS", "revised_budget": 13300.0, "actual": 0.0, "original_budget": 13300.0, "encumbrance": 6400.0 }, { "name": "RMV NONRENEWAL SURCHARGE", "revised_budget": 12920.0, "actual": 0.0, "original_budget": 12920.0, "encumbrance": 0.0 }, { "name": "SIGNS", "revised_budget": 12500.0, "actual": 0.0, "original_budget": 12500.0, "encumbrance": 600.0 }, { "name": "IN-STATE CONFERENCE", "revised_budget": 12494.0, "actual": 0.0, "original_budget": 12494.0, "encumbrance": 0.0 }, { "name": "METRO AREA PLANNING COUNC", "revised_budget": 12490.0, "actual": 0.0, "original_budget": 12490.0, "encumbrance": 0.0 }, { "name": "MATRON MONITOR", "revised_budget": 12000.0, "actual": 2411.97, "original_budget": 12000.0, "encumbrance": 0.0 }, { "name": "CLEANING SUPPLIES", "revised_budget": 11945.0, "actual": 0.0, "original_budget": 11945.0, "encumbrance": 3500.0 }, { "name": "PROFESSIONAL DEVELOPMENT", "revised_budget": 11866.0, "actual": 0.0, "original_budget": 11866.0, "encumbrance": 0.0 }, { "name": "PAPER & PRINTER SUPPLIES", "revised_budget": 11730.0, "actual": 0.0, "original_budget": 11730.0, "encumbrance": 6581.53 }, { "name": "TRAIN ACADEMY", "revised_budget": 11400.0, "actual": 0.0, "original_budget": 11400.0, "encumbrance": 0.0 }, { "name": "SEASONAL DOCENT", "revised_budget": 11226.0, "actual": 3248.25, "original_budget": 11226.0, "encumbrance": 0.0 }, { "name": "SEAS SUMMER CLERICAL", "revised_budget": 10715.0, "actual": 0.0, "original_budget": 10715.0, "encumbrance": 0.0 }, { "name": "R&M VEHICLES NON-HIGHWAY", "revised_budget": 10650.0, "actual": 0.0, "original_budget": 10650.0, "encumbrance": 200.0 }, { "name": "COA TEMP SPECIAL CLERK", "revised_budget": 10300.0, "actual": 276.23, "original_budget": 10300.0, "encumbrance": 0.0 }, { "name": "FLAGS", "revised_budget": 10200.0, "actual": 0.0, "original_budget": 10200.0, "encumbrance": 0.0 }, { "name": "AIR POLUTION CONTROL", "revised_budget": 10055.0, "actual": 0.0, "original_budget": 10055.0, "encumbrance": 0.0 }, { "name": "BOAT GASOLINE", "revised_budget": 10000.0, "actual": 0.0, "original_budget": 10000.0, "encumbrance": 0.0 }, { "name": "NOVEMBER ELECTION SALARIES", "revised_budget": 10000.0, "actual": 0.0, "original_budget": 10000.0, "encumbrance": 0.0 }, { "name": "CUSTODIAN OT", "revised_budget": 10000.0, "actual": 2018.49, "original_budget": 10000.0, "encumbrance": 0.0 }, { "name": "OUTSIDE DETAIL", "revised_budget": 10000.0, "actual": 6633.12, "original_budget": 10000.0, "encumbrance": 5940.36 }, { "name": "PAINT", "revised_budget": 10000.0, "actual": 0.0, "original_budget": 10000.0, "encumbrance": 4000.0 }, { "name": "NIGHT MTG CLERICAL STIPEND", "revised_budget": 9800.0, "actual": 800.0, "original_budget": 9800.0, "encumbrance": 8800.0 }, { "name": "SEAS BEACH SUPERVISOR", "revised_budget": 8972.0, "actual": 5782.83, "original_budget": 8972.0, "encumbrance": 0.0 }, { "name": "R&M RESTROOMS", "revised_budget": 8500.0, "actual": 0.0, "original_budget": 8500.0, "encumbrance": 10200.0 }, { "name": "ADVERTISING", "revised_budget": 8460.0, "actual": 6.76, "original_budget": 8460.0, "encumbrance": 0.0 }, { "name": "LIBRARY SUPPLIES", "revised_budget": 8075.0, "actual": 0.0, "original_budget": 8075.0, "encumbrance": 7000.0 }, { "name": "STONE DUST", "revised_budget": 8000.0, "actual": 0.0, "original_budget": 8000.0, "encumbrance": 0.0 }, { "name": "INSTRUCTIONAL EQUIPMENT", "revised_budget": 7956.0, "actual": 0.0, "original_budget": 7956.0, "encumbrance": 0.0 }, { "name": "COMMUNICATION", "revised_budget": 7880.0, "actual": 0.0, "original_budget": 7880.0, "encumbrance": 0.0 }, { "name": "TOWN ELECTION SALARIES", "revised_budget": 7500.0, "actual": 0.0, "original_budget": 7500.0, "encumbrance": 0.0 }, { "name": "OVERRIDE ELECTION SALARIES", "revised_budget": 7500.0, "actual": 0.0, "original_budget": 7500.0, "encumbrance": 0.0 }, { "name": "PROSECUTOR", "revised_budget": 7388.0, "actual": 544.0, "original_budget": 7388.0, "encumbrance": 6808.88 }, { "name": "RENTAL-PHOTOCOPIER", "revised_budget": 7200.0, "actual": 0.0, "original_budget": 7200.0, "encumbrance": 0.0 }, { "name": "MEDICARE PENALTY", "revised_budget": 7000.0, "actual": 0.0, "original_budget": 7000.0, "encumbrance": 0.0 }, { "name": "SOFTWARE", "revised_budget": 6975.0, "actual": 0.0, "original_budget": 6975.0, "encumbrance": 25991.18 }, { "name": "IN-STATE TRAVEL PRINCIPAL", "revised_budget": 6834.0, "actual": 0.0, "original_budget": 6834.0, "encumbrance": 695.0 }, { "name": "WREATHS & FLOWERS", "revised_budget": 6500.0, "actual": 0.0, "original_budget": 6500.0, "encumbrance": 4500.0 }, { "name": "OTHER CLERICAL SALARIES", "revised_budget": 6120.0, "actual": 0.0, "original_budget": 6120.0, "encumbrance": 0.0 }, { "name": "MAPS", "revised_budget": 6000.0, "actual": 0.0, "original_budget": 6000.0, "encumbrance": 0.0 }, { "name": "TREES & SHRUBS SUPPLIES", "revised_budget": 6000.0, "actual": 0.0, "original_budget": 6000.0, "encumbrance": 0.0 }, { "name": "FIRE PREVENTION OFFICER", "revised_budget": 6000.0, "actual": 412.07, "original_budget": 6000.0, "encumbrance": 5538.24 }, { "name": "R&M GAS PUMPS", "revised_budget": 5779.0, "actual": 0.0, "original_budget": 5779.0, "encumbrance": 0.0 }, { "name": "GROUNDSKEEPING SUPPLIES", "revised_budget": 5600.0, "actual": 0.0, "original_budget": 5600.0, "encumbrance": 14.02 }, { "name": "EQUIPMENT (NEW)", "revised_budget": 5100.0, "actual": 0.0, "original_budget": 5100.0, "encumbrance": 0.0 }, { "name": "OIL FOR HEAT", "revised_budget": 5080.0, "actual": 0.0, "original_budget": 5080.0, "encumbrance": 3000.0 }, { "name": "RESIDENT BOOKS", "revised_budget": 5000.0, "actual": 0.0, "original_budget": 5000.0, "encumbrance": 0.0 }, { "name": "R&M SCALES", "revised_budget": 5000.0, "actual": 0.0, "original_budget": 5000.0, "encumbrance": 0.0 }, { "name": "R&M PLAYGROUND EQUIP", "revised_budget": 5000.0, "actual": 0.0, "original_budget": 5000.0, "encumbrance": 0.0 }, { "name": "SMALL OFFICE EQUIPMENT", "revised_budget": 4760.0, "actual": 0.0, "original_budget": 4760.0, "encumbrance": 0.0 }, { "name": "PRINTING SERVICES", "revised_budget": 4590.0, "actual": 0.0, "original_budget": 4590.0, "encumbrance": 2234.7 }, { "name": "PHOTOCOPYING SUPPLIES", "revised_budget": 4520.0, "actual": 0.0, "original_budget": 4520.0, "encumbrance": 5544.0 }, { "name": "MOORING/BARGE SERVICE", "revised_budget": 4500.0, "actual": 0.0, "original_budget": 4500.0, "encumbrance": 0.0 }, { "name": "R&M HAULING EQUIPMENT", "revised_budget": 4500.0, "actual": 0.0, "original_budget": 4500.0, "encumbrance": 0.0 }, { "name": "TELECOMMUNICATOR STIPEND", "revised_budget": 4285.0, "actual": 0.0, "original_budget": 4285.0, "encumbrance": 0.0 }, { "name": "MISC VEHICULAR SUPPLIES", "revised_budget": 4250.0, "actual": 0.0, "original_budget": 4250.0, "encumbrance": 5250.0 }, { "name": "FIRE MECHANIC", "revised_budget": 4166.0, "actual": 285.04, "original_budget": 4166.0, "encumbrance": 3830.88 }, { "name": "FIELD TRAINING OFFICER STIPEND", "revised_budget": 4015.0, "actual": 274.72, "original_budget": 4015.0, "encumbrance": 3692.16 }, { "name": "TOWN REPORT", "revised_budget": 4000.0, "actual": 0.0, "original_budget": 4000.0, "encumbrance": 0.0 }, { "name": "TELEPHONE ANSWERING SERVICE", "revised_budget": 4000.0, "actual": 0.0, "original_budget": 4000.0, "encumbrance": 0.0 }, { "name": "ANNUAL TOWN MEETING SALARIES", "revised_budget": 4000.0, "actual": 0.0, "original_budget": 4000.0, "encumbrance": 0.0 }, { "name": "HEALING ABUSE WORKING CHNG", "revised_budget": 4000.0, "actual": 0.0, "original_budget": 4000.0, "encumbrance": 0.0 }, { "name": "FIRE EMERGENCY MNGT STIPEND", "revised_budget": 4000.0, "actual": 275.88, "original_budget": 4000.0, "encumbrance": 3693.12 }, { "name": "FIRE TRAINING OFFICER", "revised_budget": 4000.0, "actual": 274.72, "original_budget": 4000.0, "encumbrance": 3692.16 }, { "name": "FIRE EMT COORDINATOR", "revised_budget": 4000.0, "actual": 274.72, "original_budget": 4000.0, "encumbrance": 3692.16 }, { "name": "FIREFIGHTING SUPPLIES", "revised_budget": 3700.0, "actual": 0.0, "original_budget": 3700.0, "encumbrance": 0.0 }, { "name": "R&M BOAT", "revised_budget": 3500.0, "actual": 0.0, "original_budget": 3500.0, "encumbrance": 0.0 }, { "name": "R&M PASSIVE PARKS", "revised_budget": 3500.0, "actual": 0.0, "original_budget": 3500.0, "encumbrance": 0.0 }, { "name": "COMPUTER SUPPLIES", "revised_budget": 3448.0, "actual": 0.0, "original_budget": 3448.0, "encumbrance": 0.0 }, { "name": "MEDICAID SERVICES", "revised_budget": 3200.0, "actual": 0.0, "original_budget": 3200.0, "encumbrance": 0.0 }, { "name": "REPAIRS & MAINTENANCE", "revised_budget": 3040.0, "actual": 0.0, "original_budget": 3040.0, "encumbrance": 42594.67 }, { "name": "CONTAINER RENTAL", "revised_budget": 2400.0, "actual": 0.0, "original_budget": 2400.0, "encumbrance": 0.0 }, { "name": "FIRE PREVENTION SUPPLIES", "revised_budget": 2243.0, "actual": 0.0, "original_budget": 2243.0, "encumbrance": 396.0 }, { "name": "MOTOR OIL & GREASE", "revised_budget": 2200.0, "actual": 0.0, "original_budget": 2200.0, "encumbrance": 6250.0 }, { "name": "RENTAL-BUILDINGS", "revised_budget": 2140.0, "actual": 0.0, "original_budget": 2140.0, "encumbrance": 0.0 }, { "name": "R&M EMERGENCY GENERATOR", "revised_budget": 2080.0, "actual": 0.0, "original_budget": 2080.0, "encumbrance": 0.0 }, { "name": "SETTLEMENT CLAIMS", "revised_budget": 2000.0, "actual": 0.0, "original_budget": 2000.0, "encumbrance": 0.0 }, { "name": "DER STIPEND", "revised_budget": 2000.0, "actual": 0.0, "original_budget": 2000.0, "encumbrance": 0.0 }, { "name": "RENTAL-EQUIPMENT", "revised_budget": 2000.0, "actual": 0.0, "original_budget": 2000.0, "encumbrance": 0.0 }, { "name": "STATIONERY", "revised_budget": 2000.0, "actual": 0.0, "original_budget": 2000.0, "encumbrance": 0.0 }, { "name": "BANDS & MARCHERS", "revised_budget": 2000.0, "actual": 0.0, "original_budget": 2000.0, "encumbrance": 0.0 }, { "name": "GR BOS POLICE COUNCIL", "revised_budget": 1976.0, "actual": 0.0, "original_budget": 1976.0, "encumbrance": 0.0 }, { "name": "WARRANTS", "revised_budget": 1800.0, "actual": 0.0, "original_budget": 1800.0, "encumbrance": 0.0 }, { "name": "CLERICAL STIPEND", "revised_budget": 1800.0, "actual": 200.0, "original_budget": 1800.0, "encumbrance": 2200.0 }, { "name": "FINGER PHOTO", "revised_budget": 1800.0, "actual": 82.42, "original_budget": 1800.0, "encumbrance": 1107.84 }, { "name": "INSPECTOR SUPPLIES", "revised_budget": 1560.0, "actual": 0.0, "original_budget": 1560.0, "encumbrance": 2000.0 }, { "name": "ELECTED OFFICIAL EXPENSES", "revised_budget": 1550.0, "actual": 0.0, "original_budget": 1550.0, "encumbrance": 0.0 }, { "name": "CHEMICALS", "revised_budget": 1500.0, "actual": 0.0, "original_budget": 1500.0, "encumbrance": 0.0 }, { "name": "FLOAT SUPPLIES", "revised_budget": 1500.0, "actual": 0.0, "original_budget": 1500.0, "encumbrance": 0.0 }, { "name": "LYNPAC", "revised_budget": 1500.0, "actual": 0.0, "original_budget": 1500.0, "encumbrance": 0.0 }, { "name": "SAND", "revised_budget": 1500.0, "actual": 0.0, "original_budget": 1500.0, "encumbrance": 0.0 }, { "name": "BANKING SERVICES", "revised_budget": 1400.0, "actual": 0.0, "original_budget": 1400.0, "encumbrance": 0.0 }, { "name": "R&M HVAC EQUIPMENT", "revised_budget": 1300.0, "actual": 0.0, "original_budget": 1300.0, "encumbrance": 0.0 }, { "name": "R&M TELETYPE", "revised_budget": 1300.0, "actual": 0.0, "original_budget": 1300.0, "encumbrance": 0.0 }, { "name": "JUVENILE OFFICER", "revised_budget": 1200.0, "actual": 54.92, "original_budget": 1200.0, "encumbrance": 738.24 }, { "name": "PAPER", "revised_budget": 1120.0, "actual": 0.0, "original_budget": 1120.0, "encumbrance": 0.0 }, { "name": "R&M TELEPHONE", "revised_budget": 1040.0, "actual": 0.0, "original_budget": 1040.0, "encumbrance": 4440.0 }, { "name": "INDEMNIF OFFICER STIPEND", "revised_budget": 1000.0, "actual": 0.0, "original_budget": 1000.0, "encumbrance": 0.0 }, { "name": "MOWERS", "revised_budget": 1000.0, "actual": 0.0, "original_budget": 1000.0, "encumbrance": 0.0 }, { "name": "LANDFILL MAINT SUPPLIES", "revised_budget": 1000.0, "actual": 0.0, "original_budget": 1000.0, "encumbrance": 0.0 }, { "name": "TELEPHONE/ALARM", "revised_budget": 900.0, "actual": 0.0, "original_budget": 900.0, "encumbrance": 0.0 }, { "name": "TEMP HEAVY EQUIP OPERATOR", "revised_budget": 800.0, "actual": 0.0, "original_budget": 800.0, "encumbrance": 0.0 }, { "name": "OTHER SUPPLIES", "revised_budget": 714.0, "actual": 0.0, "original_budget": 714.0, "encumbrance": 0.0 }, { "name": "REGISTER VOTERS SALARIES", "revised_budget": 700.0, "actual": 0.0, "original_budget": 700.0, "encumbrance": 700.0 }, { "name": "SPECIAL EDUCATION", "revised_budget": 674.0, "actual": 0.0, "original_budget": 674.0, "encumbrance": 0.0 }, { "name": "VITAL STATISTICS", "revised_budget": 600.0, "actual": 0.0, "original_budget": 600.0, "encumbrance": 0.0 }, { "name": "BOAT SUPPLIES", "revised_budget": 600.0, "actual": 0.0, "original_budget": 600.0, "encumbrance": 0.0 }, { "name": "VETERANARY SERVICES", "revised_budget": 572.0, "actual": 0.0, "original_budget": 572.0, "encumbrance": 0.0 }, { "name": "VEHICULAR SUPPLIES", "revised_budget": 510.0, "actual": 0.0, "original_budget": 510.0, "encumbrance": 0.0 }, { "name": "ELECTRONICS", "revised_budget": 500.0, "actual": 0.0, "original_budget": 500.0, "encumbrance": 0.0 }, { "name": "BOAT SMALL EQUIPMENT", "revised_budget": 500.0, "actual": 0.0, "original_budget": 500.0, "encumbrance": 0.0 }, { "name": "MISC WATERFRONT SUPPLIES", "revised_budget": 500.0, "actual": 0.0, "original_budget": 500.0, "encumbrance": 0.0 }, { "name": "OUT-OF-STATE TRAVEL", "revised_budget": 500.0, "actual": 0.0, "original_budget": 500.0, "encumbrance": 0.0 }, { "name": "INSP OFFICER", "revised_budget": 500.0, "actual": 34.36, "original_budget": 500.0, "encumbrance": 461.76 }, { "name": "BOARD OR COMM SALARIES", "revised_budget": 450.0, "actual": 0.0, "original_budget": 450.0, "encumbrance": 0.0 }, { "name": "YVS OFFICER", "revised_budget": 400.0, "actual": 27.5, "original_budget": 400.0, "encumbrance": 369.6 }, { "name": "IN-STATE TRAVEL-TRAINING", "revised_budget": 325.0, "actual": 0.0, "original_budget": 325.0, "encumbrance": 0.0 }, { "name": "FOOD & FOOD SVC SUPPLIES", "revised_budget": 312.0, "actual": 0.0, "original_budget": 312.0, "encumbrance": 0.0 }, { "name": "DEEDS", "revised_budget": 300.0, "actual": 0.0, "original_budget": 300.0, "encumbrance": 0.0 }, { "name": "NARCOTIC OFFICER", "revised_budget": 300.0, "actual": 20.58, "original_budget": 300.0, "encumbrance": 276.48 }, { "name": "BELL RINGER STIPEND", "revised_budget": 270.0, "actual": 0.0, "original_budget": 270.0, "encumbrance": 0.0 }, { "name": "CONSTABLE", "revised_budget": 250.0, "actual": 0.0, "original_budget": 250.0, "encumbrance": 0.0 }, { "name": "EMERG MNGT SUPPLIES", "revised_budget": 202.0, "actual": 0.0, "original_budget": 202.0, "encumbrance": 0.0 }, { "name": "DOG FOOD", "revised_budget": 104.0, "actual": 0.0, "original_budget": 104.0, "encumbrance": 0.0 }, { "name": "WALLS & FENCES", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 2000.0 }, { "name": "MOTOR VEHICLE", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "PUBLIC WORKS EQUIPMENT", "revised_budget": 0.0, "actual": 67104.52, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "PUBLIC SAFETY EQUIPMENT", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "BUILDING IMPROVEMENTS", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 4425.0 }, { "name": "DRAINS IMPROVEMENTS", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "TUITION-REGIONAL DISTRICTS", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "GROUND IMPROVEMENTS", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "VACATION PAY/BONUS", "revised_budget": 0.0, "actual": 10956.0, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "IN SERVICE TRAINING", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 5250.0 }, { "name": "OTHER PURCHASE SERVICES", "revised_budget": 0.0, "actual": 0.0, "original_budget": 0.0, "encumbrance": 2640.0 }, { "name": "WDEND NIGHT DIFF", "revised_budget": 0.0, "actual": 1370.58, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "INJURY PAYROLL", "revised_budget": 0.0, "actual": 24474.85, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "STRAIGHT TIME", "revised_budget": 0.0, "actual": 320.32, "original_budget": 0.0, "encumbrance": 0.0 }, { "name": "LIGHT NONEXEMPT", "revised_budget": 0.0, "actual": 19851.48, "original_budget": 0.0, "encumbrance": 232340.08 }, { "name": "LIGHT EXPEMPT", "revised_budget": 0.0, "actual": 66988.51, "original_budget": 0.0, "encumbrance": 892153.33 }, { "name": "LIGHT UNION", "revised_budget": 0.0, "actual": 76585.75, "original_budget": 0.0, "encumbrance": 1031502.15 }, { "name": "SPECIAL STIPEND", "revised_budget": 0.0, "actual": 346.18, "original_budget": 0.0, "encumbrance": 4615.68 }, { "name": "DISPATCH DEFIBR STIPEND", "revised_budget": 0.0, "actual": 285.68, "original_budget": 0.0, "encumbrance": 3840.0 }, { "name": "TRANSFER TO ARTICLE FUND", "revised_budget": -4500000.0, "actual": 2400000.0, "original_budget": 0.0, "encumbrance": 0.0 } ] }