Text · page 179 of 251
Read the whole document on one page (all 251 pages, each with its own heading)
Munis Production Database YEAR-TO-DATE BUDGET REPORT FOR 2026 04 ORIGINAL TRANFRS/ REVISED AVAILABLE PCT APPROP ADJSTMTS BUDGET YTD ACTUAL ENCUMBRANCES BUDGET USE/COL 01-7420-00-50421 Electricity 10,000 0 10,000 4,545.06 .00 5,454.94 45.5% 01-7420-00-50422 Gas 3,000 0 3,000 2,093.79 .00 906.21 69.8% 01-7420-00-50423 Water 2,100 0 2,100 .00 .00 2,100.00 .0% 01-7420-00-50445 Repair and Maintenance 8,000 0 8,000 566.25 .00 7,433.75 7.1% TOTAL Cultural Center 28,500 0 28,500 8,588.93 .00 19,911.07 30.1% 01751000 Historian 01-7510-00-50100 Salaries of Department Heads 4,500 0 4,500 1,444.05 .00 3,055.95 32.1% 01-7510-00-50419 Supplies 2,000 0 2,000 .00 .00 2,000.00 .0% TOTAL Historian 6,500 0 6,500 1,444.05 .00 5,055.95 22.2% 01752000 Historical Property 01-7520-00-50421 Electricity 1,200 0 1,200 500.35 .00 699.65 41.7% 01-7520-00-50422 Gas 2,020 0 2,020 745.66 .00 1,274.34 36.9% 01-7520-00-50423 Water 300 0 300 .00 .00 300.00 .0% 01-7520-00-50445 Repair and Maintenance 6,000 0 6,000 303.93 .00 5,696.07 5.1% TOTAL Historical Property 9,520 0 9,520 1,549.94 .00 7,970.06 16.3% 01755000 Celebrations 01-7550-00-50473 Patrotic Observances 2,000 0 2,000 .00 .00 2,000.00 .0% 01-7550-00-50474 July 4th Celebration 37,500 0 37,500 .00 .00 37,500.00 .0% Report generated: 04/09/2026 10:04 Page 20 User: smith Program ID: glytdbud Page 179 of 251