|
|
|
|
|
|
|
|
|
|
|
|
|
BUDGET AND EXPENDITURES
|
|
|
|
|
2591
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Budget
Amendments
|
Authorized
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
$ 236,544
215,585
338,013
28,251
116,637
—0—
—0—
—0—
376,813
|
$ 5,929,044
5,845,585
15,963,013
696.666
1,067,000
42,500,000
4,531,000
74,600,000
5,073,065
|
$ 5,929,044
5,845,585
15,963,013
696,666
1,067,000
42,380,823
3,463,910
73,877,619
5,073,065
|
—0—
—0—
—0—
—0—
—0—
—0—
—0—
—0—
—0—
|
$ 5,929,044
5,845,586
15,963,013
696,666
1,067,000
42,380,823
3,463,910
73,877,619
5,073,065
|
—0—
—0—
—0—
—0—
—0—
$ 119,177
1,067,090
722,381
—0—
|
|
|
1,311,843
|
156,205,373
|
154,296,725
|
—0—
|
154,296,725
|
1,908,648
|
|
|
—0—
|
55,000,000
|
56,000,000
|
—0—
|
55,000,000
|
—0—
|
|
|
—0—
|
55,000,000
|
55,000,000
|
—0—
|
55,000,000
|
—0—
|
|
|
—0—
|
10,076,894
|
9,575,654
|
$ 356,558
|
9,932,212
|
144,682
|
|
|
—0—
|
2,658,107
|
2,564,316
|
81,319
|
2,645,635
|
12,472
|
|
|
6,300
7,000
|
218,834
7,000
|
190,641
6,410
|
—0—
—0—
|
190,641
6,410
|
28,193
590
|
|
|
13,300
|
225,834
|
197,051
|
—0—
|
197,051
|
28,783
|
|
|
|
585,118
615,874
2,418,207
|
583,574
602,249
2,346,707
|
—0—
—0—
4,471
|
583,574
602,249
2,351,178
|
1,544
13,625
67,029
|
|
|
(6,300)
|
3,619,199
|
3,532,530
|
4,471
|
3,537,001
|
82,198
|
|
|
35,000
1,000
|
33,064,430
1,000
|
32,634,579
721
|
429,789
—0—
|
33,064,368
721
|
62
279
|
|
|
36,000
|
33,065,430
|
32,635,300
|
429,789
|
33,065,089
|
341
|
|
|
493,039
|
10,027,310
|
10,027,310
|
—0—
|
10,027,310
|
—0—
|
|
|
22,911
20,000
24,864
|
4,598,439
20,000
884,617
|
4,482,508
9,394
831,982
|
115,844
10,606
5,746
|
4,598,352
20,000
837,728
|
87
—0—
46,889
|
|
|
67,775
|
5,503,056
|
5,323,884
|
132,196
|
5,456,080
|
46,976
|
|
|
25,600
|
292,498
|
290,108
|
2,390
|
292,498
|
—0—
|
|
|
—0—
|
223,795
|
218,327
|
—0—
|
218,327
|
5,468
|
|
|
12,325
131,908
|
3,160,445 3,093,988
158,954 158,953
|
54,131
—0—
|
3,148,119
158,953
|
12,326
1
|
|
|
144,233
|
3,319,399 3,252,941
|
54,131
|
3,307,072
|
12,327
|
|
|
—0—
227,441
|
4,642,942
227,441
|
4,276,738
121,542
|
170.088
88,621
|
4,446,826
210,163
|
196,116
17,278
|
|
|
227,441
|
4,870,383
|
4,398,280
|
258,709
|
4,656,989
|
213,394
|
|
|
88,633
42,591
|
3,315,523
42,591
|
3,305,414
21,859
|
10,085
—0—
|
3,315,499
21,859
|
24
20,732
|
|
|
131,224
|
3,358,114 3,327.273
|
10,085
|
3,337,358
|
20,756
|
|
|
—0—
214,081
|
408,813 402,117
1,514.753 1,514,752
|
—0—
—0—
|
402.117
1,514,752
|
6,696
1
|
|
|
214,081
|
1,923,566 1,916,869
|
—0—
|
1,916,869
|
6,697
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![clear space](../../../images/clear.gif) |