|
|
|
|
|
|
|
|
|
|
|
|
|
BUDGET AND EXPENDITURES
|
|
2593
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Budget
Amendments
|
Authorized
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
42,961
76,026
|
623,261
176,026
|
599,859
176,026
|
5,410
—0—
|
605,269
176,026
|
17,992
—0—
|
|
|
118,987
|
799,287
|
775,885
|
5,410
|
781,295
|
17,992
|
|
|
(3,271,523)
25,528
—0—
|
1,908,940
225,528
13,141,808
|
1,724,302
225,528
12,087,570
|
184,638
—0—
—0—
|
1,908,940
225,528
1.2,087,570
|
—0—
—0—
1,054,238
|
|
|
(3,245,995)
|
15,276,276
|
14,037,400
|
184,638
|
14,222,038
|
1,054,238
|
|
|
(3,876,094)
|
929.426
|
846,103
|
—0—
|
846,103
|
83,323
|
|
|
5,909,687
|
6,744,687
|
6,744,687
|
—0—
|
6,744,687
|
—0—
|
|
|
—0—
|
232,424
|
169,912
|
2,096
|
172,008
|
60,416
|
|
|
—0—
—0—
766,556
|
3,975,252
75,000
2,008,231
|
3,812,877
73,504
2,008,231
|
104,746
—0—
—0—
|
3,917,623
73,504
2,008,231
|
57,629
1,496
—0—
|
|
|
766,556
|
6,058,483
|
5,894,612
|
104,746
|
5,999,358
|
59,125
|
|
|
62,361
500
|
410,419
500
|
342,442
—0—
|
66,248
—0—
|
408,690
—0—
|
1,729
500
|
|
|
62,861
|
410,919
|
342,442
|
66,248
|
408,690
|
2,229
|
|
|
—0—
|
5,145
|
—0—
|
—0—
|
—0—
|
5,145
|
|
|
—0—
90,805
|
1,345,845
344,174
|
1,345,841
323,592
|
—0—
—0—
|
1,345,841
323.592
|
4
20,582
|
|
|
90,805
|
1,690,019
|
1,669,433
|
—0—
|
1,669,433
|
20,586
|
|
|
—0—
|
18,608
|
18,453
|
—0—
|
18,453
|
155
|
|
|
—0—
—0—
—0—
|
819,146
14,044
113,627
|
800,818
14,044
113,627
|
11,850
—0—
—0—
|
812,668
14,044
113,627
|
6,478
—0—
—0—
|
|
|
—0—
|
946,817
|
928,489
|
11,850
|
940,339
|
6,478
|
|
|
—0—
|
180,110
|
176,823
|
—0—
|
176,823
|
3,287
|
|
|
—0—
|
124,941
|
94,728
|
660
|
95,388
|
29,553
|
|
|
—0—
|
12,627
|
12,627
|
—0—
|
12,627
|
—0—
|
|
|
—0—
|
226,933
|
169,698
|
13,285
|
182,983
|
43,950
|
|
|
530,223
|
907,042
|
871,589
|
—0—
|
871,589
|
35,453
|
|
|
(44,132)
|
1,848,752
|
1,771,230
|
65,109
|
1,836,339
|
12,413
|
|
|
—0—
|
87,828
|
79,861
|
—0—
|
79,861
|
7,967
|
|
|
(200,958)
22,447
|
10,821,633
22,447
|
10,730,967
22,447
|
21,186
—0—
|
10,752,153
22,447
|
69,480
—0—
|
|
|
(178,511)
|
10,844,080
|
10,753,414
|
21,186
|
10,774,600
|
69,480
|
|
|
(139,440)
—0—
|
4,324,690
722,807
|
4,237,675
682,188
|
2,000
—0—
|
4,239.675
682,188
|
85,015
40,619
|
|
|
(139,440)
|
5,047,497
|
4,919.863
|
2,000
|
4,921,863
|
125,634
|
|
|
(61,560)
10,364
|
1,860,401
144,234
|
1,787,592
144,232
|
2,696
—0—
|
1,790.288
144,232
|
70,113
2
|
|
|
(51,196)
|
2,004,635
|
1,931,824
|
2,696
|
1,934,520
|
70,115
|
|
|
—0—
|
3,698,669
|
3,473,781
|
79,177
|
3,552,958
|
145,711
|
|
|
(53,075)
|
1,610,728
|
1,476,025
|
129,944
|
1,605,969
|
4,759
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![clear space](../../../images/clear.gif) |