|
|
|
|
|
|
|
|
|
|
|
|
|
2607
|
|
|
|
BUDGET AND EXPENDITURES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Budget
Amendments
|
Authorized
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
(5,299,671)
(896)
(65,408)
|
—0—
—0—
—0—
|
—0—
—0—
—0—
|
—0—
—0—
—0—
|
—0—
—0—
—0—
|
—0—
—0—
—0—
|
|
|
(5,365,975)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
(4,398,790)
(394)
(49,333)
|
—0—
—0—
—0—
|
—0—
—0—
—0—
|
—0—
—0—
—0—
|
—0—
—0—
—0—
|
—0—
—0—
—0—
|
|
|
(4,448,517)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
(1,622,913)
(43,946)
|
—0—
—0—
|
—0—
—0—
|
—0—
—0—
|
—0—
—0—
|
—0—
—0—
|
|
|
(1,666,859)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
(662,472)
(8,182)
|
—0—
—0—
|
—0—
—0—
|
—0—
—0—
|
—0—
—0—
|
—0—
—0—
|
|
|
(670,654)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
(1,145)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
(1,647,040)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
217,343
|
217,343
|
217,335
|
—0—
|
217,335
|
8
|
|
|
653,030
373,030
|
653,030
373,030
|
653,030
363,879
|
—0—
—0—
|
653,030
363,879
|
—0—
9,151
|
|
|
1,026,060
|
1,026,060
|
1,016,909
|
—0—
|
1,016,909
|
9,151
|
|
|
518,036
2,804,691
|
518,036
2,804,691
|
518,036
2,259,290
|
—0—
—0—
|
518,036
2,259,290
|
—0—
545,401
|
|
|
3,322,727
|
3,322,727
|
2,777,326
|
—0—
|
2,777,326
|
545,401
|
|
|
1,684,000
1,045,994
|
1,684,000
1,045,994
|
1,683,147
745,384
|
843
1,098
|
1,683,990
746,482
|
10
299,512
|
|
|
2,729,994
|
2,729,994
|
2,428,531
|
1,941
|
2,430,472
|
299,522
|
|
|
1,387,433
|
1,387,433
|
1,343,963
|
43,403
|
1,387,366
|
67
|
|
|
(48,971)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
(38,718)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
87,076
|
87,076
|
87,073
|
—0—
|
87,073
|
3
|
|
|
3,839,952
276,500
25,188,526
|
3,839,952
276,500
25,188,526
|
3,797,800
4,872
23,075,611
|
1,220
—0—
2,274
|
3,799,020
4,872
23,077,885
|
40,932
271,628
2,110,641
|
|
|
29,304,978
|
29,304,978
|
26,878,283
|
3,494
|
26,881,777
|
2,423,201
|
|
|
4,949,481
19,062
306,610
|
4,949,481
19,062
306,610
|
4,936,184
3,733
277,879
|
13,283
15.195
—0—
|
4,949,467
18,928
277,879
|
14
134
28,731
|
|
|
5,275,153
|
5,275,153
|
5,217,796
|
28,478
|
5,246,274
|
28,879
|
|
|
1,657,349
|
1,657.349
|
1,646.703
|
1,488
|
1,648,191
|
9,158
|
|
|
(224,313)
|
—0—
|
(291)
|
—0—
|
(291)
|
291
|
|
|
24,458.903
1,654,111
|
24,458,903
1,654,111
|
24.458.087
1,410,220
|
811
—0—
|
24,458.898
1,410.220
|
5
243,891
|
|
|
26,113,014
|
26.113,014
|
25,868.307
|
811
|
25,869,118
|
243,896
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|