|
|
|
|
|
|
|
|
|
|
|
|
|
BUDGET AND EXPENDITURES
|
|
2599
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Budget
Amendments
|
Authorized
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
(104,734)
93,300
—0—
|
2,758,773
1,100,187
60,000
|
2,701.994
990,945
59,966
|
33,063
45,480
—0—
|
2,735,057
1,036,425
59,966
|
23,716
63,762
34
|
|
|
(11,434)
|
3,918,960
|
3,752,905
|
78,543
|
3,831,448
|
87,512
|
|
|
113,996
97,636
5,870,253
|
1,330,903
607,027
6,335,305
|
1,315,485
548,417
2,792,091
|
15,392
38,060
3,542,361
|
1,330,877
586,477
6,334,452
|
26
20,550
853
|
|
|
6,081.885
|
8,273,235
|
4,655,993
|
3,595,813
|
8,251,806
|
21,429
|
|
|
(40,000)
(26,000)
(55,000)
|
—0—
—0—
—0—
|
—0—
—0—
—0—
|
—0—
—0—
—0—
|
—0—
—0—
—0—
|
—0—
—0—
—0—
|
|
|
(121,000)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
81,350
—0—
|
2,385,312
925,000
|
2,315,805
790,441
|
69.507
26,705
|
2,385,312
817,146
|
—0—
107,854
|
|
|
81,350
|
3,310,312
|
3,106,246
|
96,212
|
3,202,458
|
107,854
|
|
|
—0—
802,343
|
4,700,787
3,232,343
|
4,700,787
2,927,642
|
—0—
222,341
|
4,700,787
3,149,983
|
—0—
82,360
|
|
|
802,343
|
7,933,130
|
7,628,429
|
222,341
|
7,850,770
|
82,360
|
|
|
16,395
156,694
—0—
|
2,447,162
1,042,008
577,433
|
2,428,869
1,011,638
383,079
|
18,278
15,689
2,618
|
2,447,147
1,027,327
385,697
|
15
14,681
191,736
|
|
|
173,089
|
4,066,603
|
3,823,586
|
36,585
|
3,860,171
|
206,432
|
|
|
85,350
29,095
50,500
|
4,217,828
1,146,095
205,500
|
4,038,160
1,146,027
205,039
|
179,657
—0—
—0—
|
4,217,817
1,146,027
205,039
|
11
68
461
|
|
|
164,945
|
5,569,423
|
5,389,226
|
179,657
|
5,568,883
|
540
|
|
|
29,843
30,000
513,740
|
2,277,038
483,542
813,836
|
2,203,710
384,660
337,014
|
73,306
1,377
101,602
|
2,277,016
386,037
438,616
|
22
97,505
375,220
|
|
|
573,583
|
3,574,416
|
2,925,384
|
176,285
|
3,101,669
|
472,747
|
|
|
(144,821)
476,443
|
2,094,643
1,948,798
|
1,904,505
1,771,835
|
190,110
—0—
|
2,094,615
1,771,835
|
28
176,963
|
|
|
331,622
|
4,043,441
|
3,676,340
|
190,110
|
3.866,450
|
176,991
|
|
|
19,971
290,809
—0—
|
1,033,766
363,809
400,799
|
895,374
54,948
292,238
|
138,346
242,961
—0—
|
1,033,720
297,909
292,238
|
46
65,900
108,561
|
|
|
310,780
|
1,798,374
|
1,242,560
|
381,307
|
1,623,867
|
174,507
|
|
|
24,000
253,000
373,818
|
1,201,496
7,930,976
2,362,050
|
1,201,331
3,665,697
1,681,796
|
165
3,787,479
562,415
|
1,201,496
7,453,176
2,244,211
|
—0—
477,800
117,839
|
|
|
650,818
|
11,494,522
|
6,548,824
|
4,350,059
|
10,898,883
|
595,639
|
|
|
—0—
|
87,892
|
81,044
|
3,506
|
84,550
|
3,342
|
|
|
—0—
120,828
72,200
|
551,647
7,137,170
1,589,100
|
542,370
4,754.389
730.068
|
9,277
1,726,128
303,145
|
551,647
6,480,517
1,033,213
|
—0—
656,653
555,887
|
|
|
193,028
|
9,277,917
|
6,026.827 2,038,550
|
8,065,377
|
1,212,540
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![clear space](../../../images/clear.gif) |