59
Budget
Amendments
|
Authorized
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
$ 2,700,166
|
$ 6,660,166
|
$ 6,660,166
|
|
$ 6,660,166
|
|
|
4,700,000
|
4,418,237
|
|
4,418,237
|
$ 281,763
|
|
15,000,000
|
14,791,747
|
|
14,791,747
|
208,253
|
104,874
|
3,592,742
|
3,592,741
|
|
3,592,741
|
1
|
|
1,470,000
|
1,368,615
|
|
1,368,615
|
101 385
|
|
64,500,000
|
64,177,963
|
|
64,177,963
|
322,037
|
2,650
|
988,650
|
988,650
|
|
988,650
|
|
|
4,427,490
|
4,108,636
|
|
4,108,636
|
318,854
|
2,807,690
|
101,339,048
|
100,106,755
|
|
100,106,755
|
1,232,293
|
|
86,000,000
|
86,000,000
|
|
86,000,000
|
|
122,344
|
15,013,553
60,000
|
14,100,900
11,350
|
$ 483,309
|
14,584,209
11,350
|
429,344
48,650
|
122,344
|
15,073,553
|
14,112,250
|
483,309
|
14,595,559
|
477,994
|
205,109
|
4,583,861
|
4,583,803
|
|
4,583,803
|
58
|
202,082
|
4,635,812
|
4,448,386
|
85,705
|
4,534,091
|
101,721
|
306,279
|
4,141,329
|
4,035,421
|
60,491
|
4,095,912
|
45,417
|
3,107,379
|
66,954,665
5,900
|
66,525,073
4,926
|
429,588
|
66,954,661
4,926
|
4
974
|
3,107,379
|
66,960,565
|
66,529,999
|
429,588
|
66,959,587
|
978
|
621,224
|
19,811,991
|
19,811,991
|
|
19,811,991
|
|
715,698
80,000
|
11,516,377
80,000
|
11,400,904
41,786
|
28,300
|
11,429,204
41,786
|
87,173
38,214
|
|
904,224
|
789,290
|
|
789,290
|
114,934
|
795,698
|
12,500,601
|
12,231,980
|
28,300
|
12,260,280
|
240,321
|
17,265
|
537,466
|
533,835
|
3,361
|
537,466
|
|
27,159
|
396,964
|
394,592
|
|
394,592
|
2,372
|
184,901
55,000
|
4,433,895
133,155
|
4,414,385
132,663
|
19,508
|
4,433,893
132,663
|
2
492
|
239,901
|
4,567,050
|
4,547,048
|
19,508
|
4,566,556
|
494
|
248,783
|
6,046,341
45,000
|
5,132,915
39,304
|
907,816
|
6,040,731
39,304
|
5,610
5,696
|
248,783
|
6,091,341
|
5,172,219
|
907,816
|
6,080,035
|
11,306
|
21,056
|
1,857,039
|
1,611,434
|
244,809
|
1,856,243
|
796
|
110,031
|
1,073,108
|
1,073,107
|
|
1,073,107
|
1
|
24,875
|
322,383
|
322,383
|
|
322,383
|
|
825,220
4,300
|
7,993,395
4,300
|
7,584,693
4,094
|
408,695
|
7,993,388
4,094
|
7
206
|
|
959,283
|
204,520
|
23,700
|
228,220
|
731,063
|
829,520
|
8,956,978
|
7,793,307
|
432,395
|
8,225,702
|
731,276
|
550,000
|
550,000
|
264,816
|
|
264,816
|
285,184
|
EXHIBIT B—Continued
|
![clear space](../../../images/clear.gif) |