|
|
|
|
|
|
|
|
|
|
|
BUDGET AND EXPENDITURES 2595
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Budget
Amendments
|
Authorized
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
—0—
|
—0—
|
(96,373)
|
96,373
|
—0—
|
—0—
|
|
|
(31,058)
—0—
|
938,562
331,585
|
929,471
324,281
|
—0—
—0—
|
929,471
324,281
|
9,091
7,304
|
|
|
(31,058)
|
1,270,147
|
1,253,752
|
—0—
|
1,253,752
|
16,395
|
|
|
195,058
|
2,776,519
|
1,942,434
|
—0—
|
1,942,434
|
834,085
|
|
|
—0—
|
59,096,438
|
55,670,444
|
168,287
|
55,838,731
|
3,257,707
|
|
|
12,084,608
|
25,398,317
|
14,535,132
|
9,525,099
|
24,060,231
|
1,338,086
|
|
|
—0—
|
498,214
|
498,207
|
—0—
|
498,207
|
7
|
|
|
—0—
|
2,334,400
|
2,215,192
|
119,208
|
2,334,400
|
—0—
|
|
|
57,296
|
349,122
|
342,472
|
5,352
|
347,824
|
1,298
|
|
|
276,864
|
1,536,129
|
1,337,313
|
192,324
|
1,529,637
|
6,492
|
|
|
(55,000)
|
528,761
|
526,771
|
483
|
527,254
|
1,507
|
|
|
(13,000)
|
340,674
|
338,987
|
—0—
|
338,987
|
1,687
|
|
|
3,000
|
413,398
|
412,586
|
—0—
|
412,586
|
812
|
|
|
(215,783)
239,561
|
1,206,413
371,536
|
1,158,987
225,022
|
2,042
—0—
|
1,161,029
225,022
|
45,384
146,564
|
|
|
23,778
|
1,577,999
|
1,384,009
|
2,042
|
1,386,051
|
191,948
|
|
|
(11)
|
1,977,136
|
1,911,316
|
65,809
|
1,977,125
|
11
|
|
|
31,974
22,296
|
687,456
22,296
|
687,299
18,474
|
—0—
—0—
|
687,299
18,474
|
157
3,822
|
|
|
54,270
|
709,752
|
705,773
|
—0—
|
705,773
|
3,979
|
|
|
2,420
|
1,069,819
|
1,058,447
|
3,708
|
1,062,155
|
7,664
|
|
|
—0—
—0—
|
168,027,126
3,574,393
|
167,751,200
3,500,987
|
275,926
—0—
|
168,027,126
3,500,987
|
—0—
73,406
|
|
|
—0—
|
171,601,519
|
171,252,187
|
275,926
|
171,528,113
|
73,406
|
|
|
—0—
165,886
|
55,305,678
2,731,598
|
55,305,678
2,747,753
|
—0—
33,837
|
55,305,678
2,781,590
|
—0—
8
|
|
|
165,886
|
58,087,276
|
58,053,431
|
33,837
|
58,087,268
|
8
|
|
|
—0—
|
164,354,653
|
164,354,653
|
—0—
|
164,354,653
|
—0—
|
|
|
—0—
|
7,566,597
|
7,566,597
|
—0—
|
7,566,597
|
—0—
|
|
|
—0—
|
3,111,566
|
3,111,566
|
—0—
|
3,111,566
|
—0—
|
|
|
181,400
|
2,782,159
|
2,782,140
|
—0—
|
2,782,140
|
19
|
|
|
121,000
—0—
|
1,401,167
86,319
|
1,327,875
16,364
|
72,736
—0—
|
1,400,611
16,364
|
556
69,955
|
|
|
121,000
|
1,487,486
|
1,344.239
|
72,736
|
1,416,975
|
70,511
|
|
|
(121,000)
—0—
|
1,253,584
193.868
|
1,237,957
170,996
|
13,041
—0—
|
1,250,998
170,996
|
2,586
22,872
|
|
|
(121,000)
|
1,447.452 1,408,953
|
13.041
|
1,421,994
|
25,458
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![clear space](../../../images/clear.gif) |