61
Budget
|
Authorized
|
|
|
|
|
Amendments
|
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
998,772
|
998,772
|
808,766
|
|
808,766
|
190,006
|
160,184
|
160,184
|
91,615
|
|
91,615
|
68,569
|
2,989,591
|
3,111,992
|
2,811,177
|
17,790
|
2,828,967
|
283,025
|
3,428,487
|
3,428,487
|
2,162,356
|
|
2,162,356
|
1,266,131
|
6,418,078
|
6,540,479
|
4,973,533
|
17,790
|
4,991,323
|
1,549,156
|
35,509
|
1,609,370
|
1,574,174
|
31,236
|
1,605,410
|
3,960
|
|
326,000
|
241,606
|
|
241,606
|
84,394
|
35,509
|
1,935,370
|
1,815,780
|
31,236
|
1,847,016
|
88,354
|
71,147
|
8,985,508
|
8,936,393
|
36,938
|
8,973,331
|
12,177
|
|
18,044
|
17,934
|
|
17,934
|
110
|
600,000
|
14,882,641
|
14,864,499
|
|
14,864,499
|
18,142
|
671,147
|
23,886,193
|
23,818,826
|
36,938
|
23,855,764
|
30,429
|
(187,011)
|
|
|
|
|
|
31,141
|
1,258,914
|
1,258,876
|
|
1,258,876
|
38
|
108,288
|
154,840
|
134,073
|
|
134,073
|
20,767
|
139,429
|
1,413,754
|
1,392,949
|
|
1,392,949
|
20,805
|
(3,475,893)
|
1,211,707
|
1,087,627
|
43,834
|
1,131,461
|
80,246
|
|
68,218
|
68,218
|
|
68,218
|
|
(3,475,893)
|
1,279,925
|
1,155,845
|
43,834
|
1,199,679
|
80,246
|
|
19,105,000
|
19,105,000
|
|
19,105,000
|
|
500,000
|
2,000,000
|
2,000,000
|
|
2,000,000
|
|
500,000
|
21,105,000
|
21,105,000
|
|
21,105,000
|
|
9,571
|
300,005
|
299,121
|
|
299,121
|
884
|
192,946
|
6,324,560
|
6,005,183
|
174,564
|
6,179,747
|
144,813
|
21,379
|
122,629
|
122,117
|
512
|
122,629
|
|
182,134
|
3,124,765
|
2,759,476
|
187,989
|
2,947,465
|
177,300
|
396,459
|
9,571,954
|
8,886,776
|
363,065
|
9,249,841
|
322,113
|
20,496
|
1,205,827
|
1,019,294
|
186,533
|
1,205,827
|
|
|
1,000
|
|
|
|
1,000
|
20,496
|
1,206,827
|
1,019,294
|
186,533
|
1,205,827
|
1,000
|
77,104
|
3,056,102
|
3,056,102
|
|
3,056,102
|
|
|
358,840
|
303,217
|
|
303,217
|
55,623
|
77,104
|
3,414,942
|
3,359,319
|
|
3,359,319
|
55,623
|
(21,568)
|
|
|
|
|
|
62,046
|
1,883,646
|
1,806,947
|
27,230
|
1,834,177
|
49,469
|
|
50,816
|
48,750
|
|
48,750
|
2,066
|
|
191,845
|
191,845
|
|
191,845
|
|
62,046
|
2,126,307
|
2,047,542
|
27,230
|
2,074,772
|
51,535
|
(304,933)
|
|
|
|
|
|
3,895
|
1,022,497
|
980,016
|
|
980,016
|
42,481
|
|
65,172
|
48,765
|
|
48,765
|
16,407
|
|
1,066,530
|
1,044,210
|
|
1,044,210
|
22,320
|
3,895
|
2,154,199
|
2,072,991
|
|
2,072,991
|
81,208
|
(16,158)
|
|
|
|
|
|
6,049
|
369,527
|
363,082
|
|
363,082
|
6,445
|
|
136,315
|
89,731
|
|
89,731
|
46,584
|
49,069,342
|
49,209,342
|
48,664,371
|
541,068
|
49,205,439
|
3,903
|
913,602
|
913,602
|
665,986
|
185
|
666,171
|
247,431
|
49,982,944
|
50,122,944
|
49,330,357
|
541,253
|
49,871,610
|
251,334
|
EXHIBIT B?Continued
|
 |