Text · page 154 of 182
Read the whole document on one page (all 182 pages, each with its own heading)
Munis Production Database YEAR-TO-DATE BUDGET REPORT FOR 2026 08 ACCOUNTS FOR: 06 Water Districts Fund ORIGINAL APPROP TRANS/ADJSMTS REVISED BUDGET YTD ACTUAL ENCUMBRANCES AVAILABLE BUDGET % USED 06060900 50910 Principal 769.00 0.00 769.00 0.00 0.00 769.00 .0% 06060900 50911 Interest 690.00 0.00 690.00 345.26 0.00 344.74 50.0% 06060900 51444 WD 9.Repairs and Maintenance 6,000.00 0.00 6,000.00 0.00 0.00 6,000.00 .0% TOTAL WD 9 0.00 0.00 0.00 -7,924.74 0.00 7,924.74 100.0% 06990900 Water District Overlay 06990900 41001 Real Property Taxes -176,313.00 0.00 -176,313.00 -176,313.00 0.00 0.00 100.0% 06990900 50940 Bond Anticipation Note - Princ 80,000.00 0.00 80,000.00 0.00 0.00 80,000.00 .0% 06990900 50950 Bond Anticipation Note - Inter 96,313.00 0.00 96,313.00 0.00 0.00 96,313.00 .0% TOTAL Water District Overlay 0.00 0.00 0.00 -176,313.00 0.00 176,313.00 100.0% TOTAL Water Districts Fund 214,290.00 0.00 214,290.00 -410,154.71 0.00 624,444.71 -191.4% TOTAL REVENUES -435,442.00 0.00 -435,442.00 -434,442.00 0.00 -1,000.00 TOTAL EXPENSES 649,732.00 0.00 649,732.00 24,287.29 0.00 625,444.71 Report generated: 08/06/2026 08:23 Page 63 User: mwnek Program ID: glytdbud Page 154 of 182