|
|
|
|
|
|
|
|
|
|
|
|
|
BUDGET AND EXPENDITURES
|
|
|
|
|
2597
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Budget
Amendments
|
Authorized
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
—0—
—0—
600,000
|
288,187
661,829
1,897,326
|
288,187
506,612
1,244.847
|
—0—
1,590
120,933
|
288,187
508.202
1,365,780
|
—0—
153,627
531,546
|
|
|
500,000
|
2,847,342
|
2.039,646
|
122,523
|
2,162,169
|
685,173
|
|
|
223,357
|
1,293,477
|
1,279,480
|
13,994
|
1,293,474
|
3
|
|
|
(3,566)
|
2,420,108
|
2,420,093
|
—0—
|
2,420,093
|
15
|
|
|
(4,439)
5,538
|
668,953
396,453
|
584.273
396,450
|
84,672
— 0—
|
668,945
396,450
|
8
3
|
|
|
1,099
|
1,065,406
|
980,723
|
84,672
|
1,065,395
|
11
|
|
|
(130,343)
|
5,932,933
|
5,830,961
|
101,971
|
5,932,932
|
1
|
|
|
(259,118)
|
4,548,602
|
4,452,439
|
96.161
|
4,548,600
|
2
|
|
|
28,077
|
149,478
|
149,475
|
—0—
|
149,475
|
3
|
|
|
467,347
|
467,347
|
356,832
|
40,250
|
397,082
|
70,265
|
|
|
71,589
|
1,532,825
|
1,520,958
|
11,850
|
1,532,808
|
17
|
|
|
141,955
17,432
|
997,244
49,832
|
967,735
49,831
|
29,497
—0—
|
997,232
49,831
|
12
1
|
|
|
159,387
|
1,047,076
|
1,017,566
|
29,497
|
1,047,063
|
13
|
|
|
(11,000,000)
66,309
|
41,693,297
1,800,249
|
39,525,652
1,641,987
|
172,031
—0—
|
39,697,683
1,641,987
|
1,995,614
158,262
|
|
|
(10,933,691)
|
43,493,546
|
41,167,639
|
172,031
|
41,339,670
|
2,153,876
|
|
|
1,603,123
11,773
|
11,940,202
4,165,773
|
11,678,195
4,055,565
|
36,193
—0—
|
11.714,388
4,055,565
|
225,814
110,208
|
|
|
1,614,896
|
16,105,975
|
15,733,760
|
36,193
|
15,769,953
|
336,022
|
|
|
—0—
|
90,622,091
|
81,193,174
|
—0—
|
81,193,174
|
9,428,917
|
|
|
—0—
|
17,801,000 1 16,357,937
|
—0—
|
16,357,937
|
1,443,063
|
|
|
12,365,031
23,658,028
|
292,348,159 276,185,592
372,838,028 338,318,731
|
4,143,029
—0—
|
280,328,621
338.318,731
|
12.019,538
34,519,297
|
|
|
36,023,059
|
665,186,187
|
614,504,323
|
4,143,029
|
618,647,352
|
46,538,835
|
|
|
1,548,182
3,106,516
|
6,589.719
8,268,327
|
4.250,507
8,268,326
|
498,201
—0—
|
4,748.708
8,268,326
|
1,841,011
1
|
|
|
4,654,698
|
14,858,046
|
12,518,833
|
498,201
|
13,017,034
|
1,841,012
|
|
|
7,155,000
|
52,664,875
|
51,458,352
|
787,897
|
52,246,249
|
418,626
|
|
|
785,000
181,483
|
36,026,189
286,252
|
35,305,617
164,724
|
314.728
36,437
|
35,620,345
201,161
|
405,844
85,091
|
|
|
966,483
|
36,312,441
|
35,470,341
|
351,165
|
35,821,506
|
490,935
|
|
|
(6,349.805)
(25,510,501)
|
131,741,135
136,130.406
|
109,001.882
80,468,729
|
—0—
—0—
|
109,001,882
80,468,729
|
22,739,853
55,661,677
|
|
|
(31,860,306)
|
267,872,141
|
189,470,611
|
—0—
|
189,470,611
|
78,401,530
|
|
|
—0—
—0—
|
23,486,471
8,000.000
|
22,376,720
3,544,691
|
336,613
—0—
|
22,713,333
3,544,691
|
773,138
4,455,309
|
|
|
—0—
|
31,486,471
|
25,921,411
|
336,613
|
26,258,024
|
5,228,447
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![clear space](../../../images/clear.gif) |