|
|
|
|
|
|
|
|
|
|
|
BUDGET AND EXPENDITURES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Budget
Amendments
|
Authorized
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
734,945
761
28,261
|
734,945
761
28,261
|
714,321
231
28,260
|
20,612
—0—
—0—
|
734,933
231
28,260
|
12
530
1
|
|
|
763,967
|
763,967
|
742,812
|
20,612
|
763,424
|
543
|
|
|
2,315,494
4,141
38,403
|
2,315,494
4,141
38,403
|
2,247,436
1,269
38,403
|
66,962
—0—
—0—
|
2,314,398
1,269
38,403
|
1,096
2,872
—0—
|
|
|
2,358,038
|
2,358,038
|
2,287,108
|
66,962
|
2,354,070
|
3,968
|
|
|
5,408,914
7,899
123,535
|
5,408,914
7,899
123,535
|
5,379,884
7,899
119,204
|
28,898
—0—
—0—
|
5,408,782
7,899
119,204
|
132
—0—
4,331
|
|
|
5,540,348
|
5,540,348
|
5,506,987
|
28,898
|
5,535,885
|
4,463
|
|
|
4,428,798
2,006
125,337
|
4,428,798
2,006
125,337
|
4,401,264
1,224
115,413
|
27,215
—0—
.4,994
|
4,428,479
1,224
120,407
|
319
782
4,930
|
|
|
4,556,141
|
4,556,141
|
4,517,901
|
32,209
|
4,550,110
|
6,031
|
|
|
|
1,706,383
32,000
56,652
|
1,706,367
1,722
51,952
|
—0—
—0—
—0—
|
1,706,367
1,722
51,952
|
16
30,278
4,700
|
|
|
1,795,035
|
1,795,035
|
1,760,041
|
—0—
|
1,760,041
|
34,994
|
|
|
646,011
400
10,743
|
646,011
400
10,743
|
645,999
(353)
10,743
|
—0—
—0—
—0—
|
645,999
(353)
10,743
|
12
753
—0—
|
|
|
657,154
|
657,154
|
656,389
|
—0—
|
656,389
|
765
|
|
|
5,180,454
3,731,620
|
5,792,272
3,731,620
|
5,784,392
3,444,680
|
7,875
7,874
|
5,792,267
3,452,554
|
5
279,066
|
|
|
8,912,074
|
9,523,892
|
9,229,072
|
15,749
|
9,244,821
|
279,071
|
|
|
9,911,533
16,466
|
9,911,533
16,466
|
9,804,662
15,153
|
106,847
—0—
|
9,911,509
15,153
|
24
1,313
|
|
|
9,927,999
|
9,927,999
|
9,819,815
|
106,847
|
9,926,662
|
1,337
|
|
|
5,726,715
800,182
|
5,726,715
800,182
|
5,580,878
787,871
|
143,055
—0—
|
5,723,933
787,871
|
2,782
12,311
|
|
|
6,526,897
|
6,526,897
|
6,368,749
|
143,055
|
6,511,804
|
15,093
|
|
|
5,810,932
1,098,069
130
|
5,810,932
1,088,069
130
|
5,788,566
1,003,044
81
|
22,348
1,810
—0—
|
5,810,914
1,004,854
81
|
18
93,215
49
|
|
|
6,909,131
|
6,909,131
|
6,791,691
|
24,158
|
6,815,849
|
93,282
|
|
|
408,823
|
408,823
|
408,818
|
—0—
|
408,818
|
5
|
|
|
(53,160)
|
—0—
|
(860)
|
—0—
|
(860)
|
860
|
|
|
(268,663)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
262,595
4,000
201,750
|
262,595
4,000
201,750
|
261,436
—0—
197,784
|
1,158
—0—
—0—
|
262,594
—0—
197,784
|
1
4,000
3,966
|
|
|
468,345
|
468.345
|
459,220
|
1,158
|
460,378
|
7,967
|
|
|
5,315,657
1,752,892
|
5,542,423
1,526.126
|
5,540,023
1,238,168
|
2,399
10,082
|
5,542,422
1,248,250
|
1
277,876
|
|
|
7,068,549
|
7,068.549
|
6,778,191
|
12,481
|
6,790,672
|
277,877
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![clear space](../../../images/clear.gif) |