Text · page 187 of 253
Read the whole document on one page (all 253 pages, each with its own heading)
Munis Production Database YEAR-TO-DATE BUDGET REPORT FOR 2026 06 ACCOUNTS FOR: 03 Capital Projects Fund ORIGINAL APPROP TRANS/ADJSMTS REVISED BUDGET YTD EXPENDED ENCUMBRANCES AVAILABLE BUDGET % USED TOTAL Energy Performance Contract Ph 0.00 0.00 0.00 10,752.55 0.00 -10,752.55 100.0% 03144003 Sidewalk Replacement - Enginee 03144003 50200 Equipment 0.00 0.00 0.00 33,305.97 0.00 -33,305.97 100.0% TOTAL Sidewalk Replacement - Enginee 0.00 0.00 0.00 33,305.97 0.00 -33,305.97 100.0% 03144004 Sanitary Sewer Project 03144004 50200 Equipment 0.00 657,308.00 657,308.00 17,213,731.68 291,358.14 -16,847,781.82 2663.1% TOTAL Sanitary Sewer Project 0.00 657,308.00 657,308.00 17,213,731.68 291,358.14 -16,847,781.82 2663.1% 03144006 CCL Project 03144006 50200 Equipment 0.00 0.00 0.00 29,777.53 0.00 -29,777.53 100.0% TOTAL CCL Project 0.00 0.00 0.00 29,777.53 0.00 -29,777.53 100.0% 03144016 FLOW MONITORING PROJECT 03144016 50200 Equipment 0.00 0.00 0.00 74,119.00 0.00 -74,119.00 100.0% TOTAL FLOW MONITORING PROJECT 0.00 0.00 0.00 74,119.00 0.00 -74,119.00 100.0% 03144022 ST DAVIDS DRIVE DRAINAGE 03144022 50200 Equipment Report generated: 06/25/2026 09:43 Page 37 User: mwnek Program ID: glytdbud Page 187 of 253