85
Budget
|
Authorized
|
|
|
|
|
Amendments
|
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
5,336,239
|
57,973,028
|
57,973,027
|
|
57,973,027
|
1
|
900,800
|
5,400,800
|
5,251,255
|
|
5,251,255
|
149,545
|
6,237,039
|
63,373,828
|
63,224,282
|
|
63,224,282
|
149,546
|
|
|
|
|
|
|
1,063,404
|
6,994,827
|
6,913,974
|
80,853
|
6,994,827
|
|
2,534,562
|
5,034,600
|
5,034,600
|
|
5,034,600
|
|
3,597,966
|
12,029,427
|
11,948,574
|
80,853
|
12,029,427
|
|
|
13,548,685
|
11,885,293
|
326,418
|
12,211,711
|
1,336,974
|
761,844
|
13,548,685
|
11,885,293
|
326,418
|
12,211,711
|
1,336,974
|
730,590
|
12,411,816
|
12,358,536
|
|
12,358,536
|
53,280
|
(400,166)
|
7,234,930
|
6,276,242
|
|
6,276,242
|
958,688
|
330,424
|
19,646,746
|
18,634,778
|
|
18,634,778
|
1,011,968
|
383,700
|
10,100,277
|
9,988,293
|
|
9,988,293
|
111,984
|
|
2,389,867
|
2,224,094
|
|
2,224,094
|
165,773
|
383,700
|
12,490,144
|
12,212,387
|
|
12,212,387
|
277,757
|
1,207,658
|
7,118,033
|
6,709,938
|
408,095
|
7,118,033
|
|
929,733
|
16,129,370
|
15,811,905
|
293,826
|
16,105,731
|
23,639
|
150,000
|
1,925,456
|
1,7120,376
|
|
1,720,376
|
205,080
|
1,079,733
|
18,054,826
|
17,532,281
|
293,826
|
17,826,107
|
228,719
|
569,948
|
13,368,412
|
12,468,127
|
207,859
|
12,675,986
|
692,426
|
608,624
|
3,916,297
|
3,386,102
|
1,685
|
3,387,787
|
528,510
|
1,178,572
|
17,284,709
|
15,854,229
|
209,544
|
16,063,773
|
1,220,936
|
1,749,739
|
27,208,870
|
26,965,944
|
|
26,965,944
|
242,926
|
347,921
|
1,559,116
|
1,368,546
|
|
1,368,546
|
190,570
|
2,097,660
|
28,767,986
|
28,334,490
|
|
28,334,490
|
433,496
|
2,712,446
|
26,366,752
|
24,500,944
|
1,860,148
|
26,361,092
|
5,660
|
194,272
|
1,022,367
|
995,610
|
|
995,610
|
26,757
|
2,906,718
|
27,389,119
|
25,496,554
|
1,860,148
|
27,356,702
|
32,417
|
3,447,820
|
72,571,026
|
70,816,233
|
1,714,713
|
72,530,946
|
40,080
|
179,943
|
2,775,135
|
2,745,057
|
|
2,745,057
|
30,078
|
3,627,763
|
75,346,161
|
73,561,290
|
1,714,713
|
75,276,003
|
70,158
|
1,251,290
|
20,172,595
|
19,964,269
|
90,919
|
20,055,188
|
117,407
|
62,047
|
1,202,237
|
838,030
|
|
838,030
|
364,207
|
1,313,337
|
21,374,832
|
20,802,299
|
90,919
|
20,893,218
|
481,614
|
984,613
|
13,015,010
|
12,003,673
|
341,644
|
12,345,317
|
669,693
|
151,500
|
382,100
|
326,575
|
|
326,575
|
55,525
|
1,136,113
|
13,397,110
|
12,330,248
|
341,644
|
12,671,892
|
725,218
|
- 259,528
|
7,236,894
|
7,223,324
|
13,570
|
7,236,894
|
|
|
100,321
|
44,245
|
|
44,245
|
56,076
|
(7,569)
|
236,126
|
212,635
|
|
212,635
|
23,491
|
251,959
|
7,573,341
|
7,480,204
|
13,750
|
7,493,774
|
79,567
|
133,136
|
3,773,670
|
3,760,707
|
|
3,760,707
|
12,963
|
31,994
|
46,994
|
13,163
|
|
13,163
|
33,831
|
7,569
|
72,578
|
72,578
|
|
72,578
|
|
172,699
|
3,893,242
|
3,846,448
|
|
3,846,448
|
46,794
|
EXHIBIT B—Continued
|
|