63
Budget
|
Authorized
|
|
|
|
|
Amendments
|
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
1,504,191
|
1,504,191
|
1,502,134
|
|
1,502,134
|
2,057
|
2,377
|
2,377
|
2,376
|
|
2,376
|
1
|
36,035
|
36,035
|
36,035
|
|
36,035
|
|
1,542,603
|
1,542,603
|
1,540,545
|
|
1,540,545
|
2,058
|
3,310,584
|
3,310,584
|
2,871,415
|
49,448
|
2,920,863
|
389,721
|
5,100
|
5,100
|
3,527
|
|
3,527
|
1,573
|
65,552
|
65,552
|
65,551
|
|
65,551
|
1
|
3,381,236
|
3,381,236
|
2,940,493
|
49,448
|
2,989,941
|
391,295
|
13,805,116
|
13,805,116
|
13,733,977
|
47,703
|
13,781,680
|
23,436
|
15,091
|
15,091
|
15,090
|
|
15,090
|
1
|
902,917
|
902,917
|
902,913
|
|
902,913
|
4
|
14,723,124
|
14,723,124
|
14,651,980
|
47,703
|
14,699,683
|
23,441
|
6,328,268
|
6,328,268
|
6,099,568
|
|
6,099,568
|
228,700
|
6,029
|
6,029
|
1,588
|
|
1,588
|
4,441
|
327,317
|
327,317
|
324,582
|
|
324,582
|
2,735
|
6,661,614
|
6,661,614
|
6,425,738
|
|
6,425,738
|
235,876
|
4,036,512
|
4,036,512
|
4,034,212
|
|
4,034,212
|
2,300
|
45,835
|
45,835
|
45,834
|
|
45,834
|
1
|
418,374
|
418,374
|
418,374
|
|
418,374
|
|
4,500,721
|
4,500,721
|
4,498,420
|
|
4,498,420
|
2,301
|
1,236,627
|
1,236,627
|
1,233,302
|
|
1,233,302
|
3,325
|
1,200
|
1,200
|
783
|
|
783
|
417
|
18,682
|
18,682
|
18,681
|
|
18,681
|
1
|
1,256,509
|
1,256,509
|
1,252,766
|
|
1,252,766
|
3,743
|
594,508
|
594,508
|
594,419
|
|
594,419
|
89
|
2,500
|
2,500
|
2,500
|
|
2,500
|
|
597,008
|
597,008
|
596,919
|
|
596,919
|
89
|
433,156
|
433,156
|
433,156
|
|
433,156
|
|
1,196,936
|
1,196,936
|
1,196,936
|
|
1,196,936
|
|
56,244
|
1,840,680
|
1,834,432
|
736
|
1,835,168
|
5,512
|
184,855
|
3,826,111
|
3,396,947
|
29,119
|
3,426,066
|
400,045
|
121,402
|
296,564
|
145,194
|
148,840
|
294,034
|
2,530
|
137,921
|
20,935,044
|
20,791,172
|
87,814
|
20,878,986
|
56,058
|
5,177
|
880,177
|
393,423
|
|
393,423
|
486,754
|
143,098
|
21,815,221
|
21,184,595
|
87,814
|
21,272,409
|
542,812
|
178,366
|
8,413,869
|
8,390,131
|
|
8,390,131
|
23,738
|
26,448
|
1,143,342
|
1,142,582
|
|
1,142,582
|
760
|
204,814
|
9,557,211
|
9,532,713
|
|
9,532,713
|
24,498
|
174,060
|
3,401,320
|
3,384,879
|
|
3,384,879
|
16,441
|
3,587
|
167,555
|
130,431
|
|
130,431
|
37,124
|
177,647
|
3,568,875
|
3,515,310
|
|
3,515,310
|
53,565
|
76,484
|
5,443,307
|
5,047,393
|
5,106
|
5,052,499
|
390,808
|
(108,532)
|
2,947,699
|
2,919,169
|
23,271
|
2,942,440
|
5,259
|
6,134
|
626,592
|
623,117
|
3,182
|
626,299
|
293
|
|
|
(261)
|
|
(261)
|
261
|
16,662
|
2,305,344
|
2,177,514
|
96,639
|
2,274,153
|
31,191
|
8,199
|
4,800,533
|
4,086,880
|
52,635
|
4,139,515
|
661,018
|
|
392,000
|
320,824
|
30,000
|
350,824
|
41,176
|
645,266
|
76,825,600
|
76,659,984
|
46,591
|
76,706,575
|
119,025
|
2,125,530
|
23,400,430
|
22,759,650
|
92,990
|
22,852,640
|
547,790
|
EXHIBIT B?Continued
|
 |