71
Budget
|
Authorized
|
|
|
|
|
Amendments
|
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
142,094
|
663,309
|
662,313
|
|
662,313
|
996
|
72,301
|
72,301
|
43,312
|
|
43,312
|
28,989
|
214,395
|
735,610
|
705,625
|
|
705,625
|
29,985
|
235,805
|
13,199,188
|
13,197,994
|
|
13,197,994
|
1,194
|
|
1,000,051
|
770,692
|
|
770,692
|
229,359
|
(21,157,609)
|
11,452,520
|
10,781,187
|
|
10,781,187
|
671,333
|
(20,921,804)
|
25,651,759
|
24,749,873
|
|
24,749,873
|
901,886
|
647,198
|
9,534,939
|
9,532,412
|
|
9,532,412
|
2,527
|
26,941
|
51,941
|
51,938
|
|
51,938
|
3
|
175,685
|
557,225
|
553,773
|
|
553,773
|
3,452
|
849,824
|
10,144,105
|
10,138,123
|
|
10,138,123
|
5,982
|
228,692
|
3,055,913
|
3,055,906
|
|
3,055,906
|
7
|
21,592,996
|
21,592,996
|
20,587,765
|
|
20,587,765
|
1,005,231
|
877,598
|
41,746,265
|
41,139,764
|
188,855
|
41,328,619
|
417,646
|
19,254
|
1,792,556
|
1,403,080
|
1,120
|
1,404,200
|
388,356
|
896,852
|
43,538,821
|
42,542,844
|
189,975
|
42,732,819
|
806,002
|
204,583
|
1,498,555
|
1,498,555
|
|
1,498,555
|
|
|
3,481
|
2,110
|
|
2,110
|
1,371
|
3,531
|
36,551
|
36,550
|
|
36,550
|
1
|
208,114
|
1,538,587
|
1,537,215
|
|
1,537,215
|
1,372
|
426,512
|
2,955,773
|
2,627,506
|
56,999
|
2,684,505
|
271,268
|
|
8,125
|
5,292
|
|
5,292
|
2,833
|
22,241
|
92,965
|
92,963
|
|
92,963
|
2
|
448,753
|
3,056,863
|
2,725,761
|
56,999
|
2,782,760
|
274,103
|
1,168,133
|
13,366,272
|
13,121,893
|
160,814
|
13,282,707
|
83,565
|
|
12,424
|
8,351
|
|
8,351
|
4,073
|
17,952
|
789,716
|
789,711
|
|
789,711
|
5
|
1,186,085
|
14,168,412
|
13,919,955
|
160,814
|
14,080,769
|
87,643
|
777,380
|
8,651,793
|
8,635,396
|
|
8,635,396
|
16,397
|
|
12,436
|
6,202
|
|
6,202
|
6,234
|
|
628,342
|
594,822
|
|
594,822
|
33,520
|
777,380
|
9,292,571
|
9,236,420
|
|
9,236,420
|
56,151
|
397,965
|
3,770,080
|
3,741,237
|
|
3,741,237
|
28,843
|
5,745
|
49,919
|
49,919
|
|
49,919
|
|
|
348,619
|
334,374
|
|
334,374
|
14,245
|
403,710
|
4,168,618
|
4,125,530
|
|
4,125,530
|
43,088
|
89,584
|
1,228,657
|
1,220,761
|
|
1,220,761
|
7,896
|
|
3,100
|
567
|
|
567
|
2,533
|
3,909
|
30,044
|
30,041
|
|
30,041
|
3
|
93,493
|
1,261,801
|
1,251,369
|
|
1,251,369
|
10,432
|
25,453
|
554,544
|
554,478
|
|
554,478
|
66
|
2,000
|
773,003
|
625,085
|
1,676
|
626,761
|
146,242
|
2,000
|
773,003
|
625,085
|
1,676
|
626,761
|
146,242
|
|
747,615
|
622,944
|
|
622,944
|
124,671
|
567,831
|
16,019,673
|
16,019,667
|
|
16,019,667
|
6
|
|
68,599
|
|
|
|
68,599
|
567,831
|
16,088,272
|
16,019,667
|
|
16,019,667
|
68,605
|
EXHIBIT B—Continued
|
![clear space](../../../images/clear.gif) |