Text · page 101 of 162
Read the whole document on one page (all 162 pages, each with its own heading)
Munis Production Database YEAR-TO-DATE BUDGET REPORT FOR 2026 06 ORIGINAL TRANFRS/ REVISED AVAILABLE PCT APPROP ADJSTMTS BUDGET YTD ACTUAL ENCUMBRANCES BUDGET USE/COL 01742000 Cultural Center 01-7420-00-50200 Equipment 1,000 0 1,000 1,518.10 .00 -518.10 151.8% 01-7420-00-50420 Telephone 4,400 0 4,400 2,242.37 .00 2,157.63 51.0% 01-7420-00-50421 Electricity 10,000 0 10,000 6,423.25 .00 3,576.75 64.2% 01-7420-00-50422 Gas 3,000 0 3,000 2,827.64 .00 172.36 94.3% 01-7420-00-50423 Water 2,100 0 2,100 574.01 .00 1,525.99 27.3% 01-7420-00-50445 Repair and Maintenance 8,000 0 8,000 2,258.84 .00 5,741.16 28.2% TOTAL Cultural Center 28,500 0 28,500 15,844.21 .00 12,655.79 55.6% 01751000 Historian 01-7510-00-50100 Salaries of Department Heads 4,500 0 4,500 2,283.40 .00 2,216.60 50.7% 01-7510-00-50419 Supplies 2,000 0 2,000 .00 .00 2,000.00 .0% TOTAL Historian 6,500 0 6,500 2,283.40 .00 4,216.60 35.1% 01752000 Historical Property 01-7520-00-50421 Electricity 1,200 0 1,200 775.02 .00 424.98 64.6% 01-7520-00-50422 Gas 2,020 0 2,020 1,047.29 .00 972.71 51.8% 01-7520-00-50423 Water 300 0 300 92.77 .00 207.23 30.9% 01-7520-00-50445 Repair and Maintenance 6,000 0 6,000 429.41 503.52 5,067.07 15.5% TOTAL Historical Property 9,520 0 9,520 2,344.49 503.52 6,671.99 29.9% 01755000 Celebrations Report generated: 06/04/2026 08:17 Page 20 User: smith Program ID: glytdbud Page 101 of 162