|
|
|
|
|
|
|
|
|
|
|
BUDGET AND EXPENDITURES 2601
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Budget
Amendments
|
Authorized
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
(6,415,489)
(1,442,102)
(1,084,742)
|
—0—
—0—
—0—
|
—0—
—0—
—0—
|
—0—
—0—
—0—
|
—0—
—0—
—0—
|
—0—
—0—
—0—
|
|
|
(8,942,333)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
(49,634)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
(1,450,000)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
(33.277)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
(19,404)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
(30,335)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
(42,704)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
811,939
19,404
60,001
|
811,939
19,404
60,001
|
811,685
16,632
60,001
|
252
—0—
—0—
|
811,937
16,632
60,001
|
2
2,772
—0—
|
|
|
891,344
|
891,344
|
888,318
|
252
|
888,570
|
2,774
|
|
|
2,588,561
861.071
661,053
|
2,588,561
861,071
661,053
|
2,506.982
830.903
529.570
|
81,574
—0—
—0—
|
2,588,556
830,903
529,570
|
5
30,168
131,483
|
|
|
4,110,685
|
4,110.685
|
3,867,455
|
81,574
|
3,949,029
|
161,656
|
|
|
1,110,297
6,061,060
59,400
|
1,110,297
6,061,060
59,400
|
1,106.493
2,230,353
35,540
|
—0—
3,791,494
—0—
|
1,106,493
6,021.847
35,540
|
3,804
39,213
23,860
|
|
|
7,230,757
|
7,230,757
|
3,372,386
|
3,791,494
|
7,163,880
|
66,877
|
|
|
1,977,731
523,910
425,590
|
2,301,558
763,458
575,590
|
2,285,237
680,486
549,131
|
—0—
—0—
—0—
|
2,285,237
680.486
549,131
|
16,321
82,972
26,459
|
|
|
2,927,231
|
3,640,606
|
3,514,854
|
—0—
|
3,514,854
|
125,752
|
|
|
(3,069,156)
(384,409)
|
11,652,624
2,310,631
|
11,567,478
1,307,581
|
25,789
6,707
|
11,593,267
1,314,288
|
59.357
996,343
|
|
|
(3,453,565)
|
13,963,255
|
12,875,059
|
32,496
|
12,907,555
|
1,055,700
|
|
|
326.165
2,565,191
127,590
|
24,219.092
13,279,412
1,854.491
|
24.212,506
13,279,412
1,480,194
|
6,580
—0—
—0—
|
24.219,086
16,279,412
1,480,194
|
6
—0—
374,297
|
|
|
3,018,946
|
39.352.995
|
38.972,112
|
6,580
|
38,978,692
|
374,303
|
|
|
(3,656.049)
(276.500)
(24,592,054)
|
—C—
—0—
|
(15.091)
—0—
—0—
|
—0—
—0—
—0—
|
(15,091)
—0—
—0—
|
15,091
—0—
—0—
|
|
|
(28,524.603)
|
—0—
|
(15,091)
|
—0—
|
(15,091)
|
15,091
|
|
|
(305,329.508)
(223.736,906)
|
—0—
—0—
|
(120,132)
(1,624,142)
|
—0—
—0—
|
(120,132)
(1,624,142)
|
120,132
1,624,142
|
|
|
(529.066.414)
|
—0— (1,744,274)
|
—0—
|
(1,744,274)
|
1,744,274
|
|
|
(4.908,546)
(13,000)
(300,143)
|
—0—
—0—
—0—
|
(547)
—0—
—0—
|
—0—
—0—
—0—
|
(547)
—0—
—0—
|
547
—0—
—0—
|
|
|
(5.221,689)
|
—0—
|
(547)
|
—0—
|
(547)
|
547
|
|
|
(4.415.011)
(3,519,064)
|
—0—
—0—
|
(34,246)
—0—
|
—0—
—0—
|
(34,246)
—0—
|
34,246
—0—
|
|
|
(7,934,075) — 0—
|
(34.246)
|
—0—
|
134,246)
|
34,246
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![clear space](../../../images/clear.gif) |