81
Budget
|
Authorized
|
|
|
|
|
Amendments
|
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
1,256,065
|
21,515,496
|
21,460,727
|
54,763
|
21,515,490
|
6
|
|
1,286,069
|
1,167,686
|
15,085
|
1,182,771
|
103,298
|
|
55,080
|
39,256
|
|
39,256
|
15,824
|
1,256,065
|
22,856,645
|
22,667,669
|
69,848
|
22,737,517
|
119,128
|
790,482
|
20,333,451
|
20,821,809
|
11,628
|
20,333,437
|
14
|
|
365,200
|
332,343
|
|
332,343
|
32,857
|
31,008
|
31,008
|
31,008
|
|
31,008
|
|
821,490
|
20,729,659
|
20,685,160
|
11,628
|
20,696,788
|
32,871
|
2,229,609
|
21,692,201
|
21,642,336
|
49,840
|
21,692,176
|
25
|
43,850
|
865,679
|
833,148
|
|
833,148
|
32,531
|
2,273,459
|
22,557,880
|
22,475,484
|
49,840
|
22,525,324
|
32,556
|
453,100
|
6,694,382
|
6,689,615
|
4,761
|
6,694,376
|
6
|
|
289,931
|
263,496
|
|
263,496
|
26,435
|
453,100
|
6,984,313
|
6,953,111
|
4,761
|
6,957,872
|
26,441
|
699,418
|
21,199,368
|
21,171,020
|
28,335
|
21,199,355
|
13
|
127,706
|
1,377,451
|
1,373,402
|
1,496
|
1,374,898
|
2,553
|
65,236
|
93,362
|
65,236
|
|
65,236
|
28,126
|
892,360
|
22,670,181
|
22,609,658
|
29,831
|
22,639,489
|
30,692
|
463,831
|
4,364,978
|
4,347,501
|
17,472
|
4,364,973
|
5
|
|
400
|
152
|
|
152
|
248
|
463,831
|
4,365,378
|
4,347,653
|
17,472
|
4,365,125
|
253
|
43,462
|
1,412,648
|
1,412,647
|
|
1,412,647
|
1
|
|
|
(34,602)
|
34,602
|
|
|
43,462
|
1,412,648
|
1,378,045
|
34,602
|
1,412,647
|
1
|
|
16,949,635
|
13,616,649
|
18,928
|
13,635,577
|
3,314,058
|
|
16,949,635
|
13,616,649
|
18,928
|
13,635,577
|
3,314,058
|
1,141,149
|
13,292,035
|
13,285,665
|
6,343
|
13,292,008
|
27
|
39,099
|
309,632
|
309,423
|
|
309,423
|
209
|
|
33,986
|
33,986
|
|
33,986
|
|
1,180,248
|
13,635,653
|
13,629,074
|
6,343
|
13,635,417
|
236
|
2,058,186
|
14,811,253
|
14,779,554
|
31,693
|
14,811,247
|
6
|
37,630
|
218,630
|
218,629
|
|
218,629
|
1
|
2,095,816
|
15,029,883
|
14,998,183
|
31,693
|
15,029,876
|
7
|
1,903,941
|
21,579,456
|
21,571,994
|
7,420
|
21,579,414
|
42
|
57,670
|
863,369
|
853,572
|
|
853,572
|
9,797
|
1,961,611
|
22,442,825
|
22,425,566
|
7,420
|
22,432,986
|
9,839
|
1,608,445
|
14,117,831
|
14,117,810
|
|
14,117,810
|
21
|
112,287
|
574,012
|
564,372
|
|
564,372
|
9,640
|
1,720,732
|
14,691,843
|
14,682,182
|
|
14,682,182
|
9,661
|
1,270,288
|
5,593,158
|
3,831,645
|
1,366,907
|
5,198,552
|
394,606
|
345,034
|
2,218,206
|
2,205,417
|
12,785
|
2,218,202
|
4
|
2,656,379
|
33,693,341
|
33,660,100
|
33,231
|
33,693,331
|
10
|
22,800
|
47,800
|
47,799
|
|
47,799
|
1
|
|
134,153
|
38,035
|
6,711
|
44,746
|
89,407
|
2,679,179
|
33,875,294
|
33,745,934
|
39,942
|
33,785,876
|
89,418
|
EXHIBIT B—Continued
|
![clear space](../../../images/clear.gif) |