Text · page 97 of 144
Read the whole document on one page (all 144 pages, each with its own heading)
Munis Production Database YEAR-TO-DATE BUDGET REPORT FOR 2026 09 ACCOUNTS FOR: ORIGINAL TRANFRS/ REVISED AVAILABLE PCT 01 General Fund APPROP ADJSTMTS BUDGET YTD ACTUAL ENCUMBRANCES BUDGET USE/COL 01978500 50911 Interest 17,718 0 17,718 14,721.70 .00 2,996.30 83.1% TOTAL Energy Performance Contract I 289,070 0 289,070 216,801.63 .00 72,268.37 75.0% 01978600 Energy Performance Contract II 01978600 50910 Principal 463,430 0 463,430 463,431.38 .00 -1.38 100.0% 01978600 50911 Interest 37,278 0 37,278 37,278.25 .00 -.25 100.0% TOTAL Energy Performance Contract II 500,708 0 500,708 500,709.63 .00 -1.63 100.0% 01995000 Interfund Transfers 01995000 50975 Interfund Transf 200,000 0 200,000 .00 .00 200,000.00 .0% TOTAL Interfund Transfers 200,000 0 200,000 .00 .00 200,000.00 .0% TOTAL General Fund 2,450,000 0 2,450,000 4,271,322.20 348,172.21 -2,169,494.41 188.6% TOTAL REVENUES -32,486,347 -72,685 -32,559,032 -18,767,637.34 .00 -13,791,394.66 TOTAL EXPENSES 34,936,347 72,685 35,009,032 23,038,959.54 348,172.21 11,621,900.25 Report generated: 09/24/2026 08:31 Page 20 User: smithk Program ID: glytdbud Page 97 of 144