89
Budget
|
Authorized
|
|
|
|
|
Amendments
|
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
1,827,487
|
1,827,487
|
1,827,483
|
|
1,827,483
|
4
|
325,615
|
325,615
|
325,611
|
|
325,611
|
4
|
257,763
|
257,763
|
257,759
|
|
257,759
|
4
|
2,410,865
|
2,410,865
|
2,410,853
|
|
2,410,853
|
12
|
7,596,189
|
7,596,189
|
7,595,259
|
|
7,595,259
|
930
|
454,714
|
454,714
|
85,889
|
|
85,889
|
368,825
|
7,579,591
|
7,579,591
|
7,579,583
|
|
7,579,583
|
8
|
15,630,494
|
15,630,494
|
15,260,731
|
|
15,260,731
|
369,763
|
4,015,021
|
4,015,021
|
4,014,262
|
|
4,014,262
|
759
|
1,629,993
|
1,629,993
|
1,629,991
|
|
1,629,991
|
2
|
1,048,442
|
2,080,534
|
2,080,529
|
|
2,080,529
|
5
|
6,693,456
|
7,725,548
|
7,724,782
|
|
7,724,782
|
766
|
1,863,398
|
1,863,398
|
1,863,386
|
|
1,863,386
|
12
|
|
|
(2,626)
|
|
(2,626)
|
2,626
|
1,833,653
|
1,833,653
|
1,833,645
|
|
1,833,645
|
8
|
3,697,051
|
3,697,051
|
3,694,405
|
|
3,694,405
|
2,646
|
3,191,397
|
3,191,397
|
3,191,303
|
|
3,191,303
|
94
|
726,881
|
726,881
|
726,874
|
|
726,874
|
7
|
3,918,278
|
3,918,278
|
3,918,177
|
|
3,918,177
|
101
|
138,269
|
138,269
|
138,261
|
|
138,261
|
8
|
|
38,000,000
|
38,000,000
|
|
38,000,000
|
|
(2,000,000)
|
|
|
|
|
|
(2,000,000)
|
38,000,000
|
38,000,000
|
|
38,000,000
|
|
|
4,911,650,917
|
4,855,560,896
|
39,922,736
|
4,895,483,632
|
16,167,285
|
125,773,263
|
1,768,377,706
|
1,606,191,877
|
19,984,331
|
1,626,176,208
|
142,201,498
|
156,048,323
|
303,499,589
|
303,499,589
|
|
303,499,589
|
|
83,054,302
|
1,762,480,315
|
1,637,709,618
|
20,188,995
|
1,657,898,613
|
104,581,702
|
46,726,532
|
947,706,991
|
933,296,915
|
11,160,994
|
944,457,909
|
3,249,082
|
6,803,271
|
193,099,442
|
185,762,859
|
1,012
|
185,763,871
|
7,335,571
|
|
38,479,798
|
31,569,183
|
3,923,345
|
35,492,528
|
2,987,270
|
|
44,037,135
|
15,072,934
|
25,366,209
|
40,439,143
|
3,597,992
|
|
23,052,541
|
16,916,540
|
3,579,461
|
20,496,001
|
2,556,540
|
|
14,351,423
|
12,348,623
|
1,356,748
|
13,705,371
|
646,052
|
|
1,685
|
1,685
|
|
1,685
|
|
|
4,950,130,715
|
4,887,130,079
|
43,846,081
|
4,930,976,160
|
19,154,555
|
125,773,263
|
1,812,414,841
|
1,621,264,811
|
45,350,540
|
1,666,615,351
|
145,799,490
|
156,048,323
|
303,499,589
|
303,499,589
|
|
303,499,589
|
|
83,054,302
|
1,785,532,856
|
1,654,626,158
|
23,768,456
|
1,678,394,614
|
107,138,242
|
46,726,532
|
962,058,414
|
945,645,538
|
12,517,742
|
958,163,280
|
3,895,134
|
6,803,271
|
193,101,127
|
185,764,544
|
1,012
|
185,765,556
|
7,335,571
|
$418,405,691
|
$10,006,737,542
|
$9,597,930,719
|
$125,483,831
|
$9,723,414,550
|
$283,322,992
|
EXHIBIT B
|
 |