77
Budget
|
Authorized
|
|
|
|
|
Amendments
|
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
(6, 415, 489)
|
0
|
0
|
0
|
0
|
0
|
(1, 442, 102)
|
0
|
0
|
0
|
0
|
0
|
(1, 084, 742)
|
0
|
0
|
0
|
0
|
0
|
(8, 942, 333)
|
0
|
0
|
0
|
0
|
0
|
(49, 634)
|
0
|
0
|
0
|
0
|
0
|
(1, 450, 000)
|
0
|
0
|
0
|
0
|
0
|
(33, 277)
|
0
|
0
|
0
|
0
|
0
|
(19, 404)
|
0
|
0
|
0
|
0
|
0
|
(30, 335)
|
0
|
0
|
0
|
0
|
0
|
(42, 704)
|
0
|
0
|
0
|
0
|
0
|
811, 939
|
811, 939
|
811, 685
|
252
|
811, 937
|
2
|
19, 404
|
19, 404
|
16, 632
|
0
|
16, 632
|
2, 772
|
60, 001
|
60, 001
|
60, 001
|
0
|
60, 001
|
0
|
891, 344
|
891, 344
|
888, 318
|
252
|
888, 570
|
2, 774
|
2, 588, 561
|
2, 588, 561
|
2, 506, 982
|
81, 574
|
2, 588, 556
|
5
|
861, 071
|
861, 071
|
830, 903
|
0
|
830, 903
|
30, 168
|
661, 053
|
661, 053
|
529, 570
|
0
|
529, 570
|
131, 483
|
4, 110, 685
|
4, 110, 685
|
3, 867, 455
|
81, 574
|
3, 949, 029
|
161, 656
|
1, 110, 297
|
1, 110, 297
|
1, 106, 493
|
0
|
1, 106, 493
|
3, 804
|
6, 061, 060
|
6, 061, 060
|
2, 230, 353
|
3, 791, 494
|
6, 021, 847
|
39, 213
|
59, 400
|
59, 400
|
35, 540
|
0
|
35, 540
|
23, 860
|
7, 230, 757
|
7, 230, 757
|
3, 372, 386
|
3, 791, 494
|
7, 163, 880
|
66, 877
|
1, 977, 731
|
2, 301, 558
|
2, 285, 237
|
0
|
2, 285, 237
|
16, 321
|
523, 910
|
763, 458
|
680, 486
|
0
|
680, 486
|
82, 972
|
425, 590
|
575, 590
|
549, 131
|
0
|
549, 131
|
26, 459
|
2, 927, 231
|
3, 640, 606
|
3, 514, 854
|
0
|
3, 514, 854
|
125, 752
|
(3, 069, 156)
|
11, 652, 624
|
11, 567, 478
|
25, 789
|
11, 593, 267
|
59, 357
|
(384, 409)
|
2, 310, 631
|
1, 307, 581
|
6, 707
|
1, 314, 288
|
996, 343
|
(3, 453, 565)
|
13, 963, 255
|
12, 875, 059
|
32, 496
|
12, 907, 555
|
1, 055, 700
|
326, 165
|
24, 219, 092
|
24, 212, 506
|
6, 580
|
24, 219, 086
|
6
|
2, 565, 191
|
13, 279, 412
|
13, 279, 412
|
0
|
13, 279, 412
|
0
|
127, 590
|
1, 854, 491
|
1, 480, 194
|
0
|
1, 480, 194
|
374, 297
|
3, 018, 946
|
39, 352, 995
|
38, 972, 112
|
6, 580
|
38, 978, 692
|
374, 303
|
(3, 656, 049)
|
0
|
(15, 091)
|
0
|
(15, 091)
|
15, 091
|
(276, 500)
|
0
|
0
|
0
|
0
|
0
|
(24, 592, 054)
|
0
|
0
|
0
|
0
|
0
|
(28, 524, 603)
|
0
|
(15, 091)
|
0
|
(15, 091)
|
15, 091
|
(305, 329, 508)
|
0
|
(120, 132)
|
0
|
(120, 132)
|
120, 132
|
(223, 736, 906)
|
0
|
(1, 624, 142)
|
0
|
(1, 624, 142)
|
1, 624, 142
|
(529, 066, 414)
|
0
|
(1, 744, 274)
|
0
|
(1, 744, 274)
|
1, 744, 274
|
(4, 908, 546)
|
0
|
(547)
|
0
|
(547)
|
547
|
(13, 000)
|
0
|
0
|
0
|
0
|
0
|
(300, 143)
|
0
|
0
|
0
|
0
|
0
|
(5, 221, 689)
|
0
|
(547)
|
0
|
(547)
|
547
|
(4, 415, 011)
|
0
|
(34, 246)
|
0
|
(34, 246)
|
34, 246
|
(3, 519, 064)
|
0
|
0
|
0
|
0
|
0
|
(7, 934, 075)
|
0
|
(34, 246)
|
0
|
(34, 246)
|
34, 246
|
EXHIBIT BContinued
|
|