|
|
|
|
|
|
|
|
|
|
|
|
|
2611
|
|
|
|
BUDGET AND EXPENDITURES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Budget
Amendments
|
Authorized
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
6,782,954
3,355,408
|
6,782,954
3,355,408
|
6,782.953
2,450,926
|
—0—
8,743
|
6,782,953
2,459,669
|
1
895,739
|
|
|
10,138,362
|
10,138,362
|
9,233,879
|
8,743
|
9,242,622
|
895,740
|
|
|
(34,172)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
15,457,831
532,891
1,495,842
|
15,457,831
532,891
1,495,842
|
15,449,081
488,891
1,304,569
|
8,744
—0—
—0—
|
15,457,825
488,891
1,304,569
|
6
44,000
191,273
|
|
|
17,486,564
|
17,486,864
|
17,242,541
|
8,744
|
17,251,285
|
235,279
|
|
|
1,439,995
|
1,439,995
|
1,439,995
|
—0—
|
1,439,995
|
—0—
|
|
|
7,364,857
4,290
|
7,364,857
4,290
|
7,355,358
4,290
|
9,475
—0—
|
7,364,833
4,290
|
24
—0—
|
|
|
7,369,147
|
7,369,147
|
7,359,648
|
9,475
|
7,369,123
|
24
|
|
|
5,948,487
11,020
|
5,948,487
11,020
|
5,947,333
10,075
|
1,131
—0—
|
5,948,464
10,075
|
23
945
|
|
|
5,959,507
|
5,959,507
|
5,957,408
|
1,131
|
5,958,539
|
968
|
|
|
2,555,869
94,406
|
2,555,869
94,406
|
2,521,968
58,207
|
33,886
—0—
|
2,555,854
58,207
|
15
36,199
|
|
|
2,650,275
|
2,650,275
|
2,580,175
|
33,886
|
2,614,061
|
36,214
|
|
|
14,865,926
71,834
13,973
|
14,865,926
71,834
13,973
|
14,791,794
62,399
13,972
|
72,517
—0—
—0—
|
14,864,311
62,399
13,972
|
1,615
9,435
1
|
|
|
14,951,733
|
14,951,733
|
14,868,165
|
72,517
|
14,940,682
|
11,051
|
|
|
9,638,281
98,765
|
9,638,281
98,765
|
9,617,906
85,912
|
20,355
—0—
|
9,638,261
85,912
|
20
12,853
|
|
|
9,737,046
|
9,737,046
|
9,703,818
|
20,355
|
9,724,173
|
12,873
|
|
|
29,662,546
205,331
74,214
|
29,662,546
205.331
74.214
|
29,561,021
174,908
46,462
|
101,490
—0—
8,194
|
29,662,511
174,908
54,656
|
35
30,423
19,558
|
|
|
29,942,091
|
29,942,091
|
29,782,391
|
109,684
|
29,892,075
|
50,016
|
|
|
25,587.761
59,271
23,909
|
25,587.761
59,271
23,909
|
25,461,684
57,698
16,636
|
126,043
—0—
—0—
|
25,587,727
57,698
16,636
|
34
1,573
7,273
|
|
|
25,670,941
|
25,670,941
|
25,536,018
|
126,043
|
25,662,061
|
8,880
|
|
|
6,672,122
53,609
188
|
6,672,122
53,609
188
|
6,661,150
19,896
183
|
10,947
—0—
—0—
|
6,672,097
19,896
183
|
25
33,713
5
|
|
|
6,725,919
|
6,725,919
|
6,681,229
|
10,947
|
6,692,176
|
33,743
|
|
|
3,468,381
2,040
10,339
|
3,468,381
2,040
10,339
|
3,405,731
2,040
10,339
|
62,634
—0—
—0—
|
3,468,365
2,040
10,339
|
16
—0—
—0—
|
|
|
3,480,760
|
3,480,760
|
3,418,110
|
62,634
|
3,480,744
|
16
|
|
|
398,204
|
398,204
|
398,195
|
—0—
|
398,195
|
9
|
|
|
(14,849)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
24,463,981
843,539
7,027,411
|
25,092.752
843.539
6,398,640
|
23,915,082
819,220
6,179,828
|
1,177,662
—0—
—0—
|
25,092,744
819.220
6,179,828
|
8
24,319
218,812
|
|
|
32,334,931
|
32,334,931
|
30,914,130
|
1,177,662
|
32,091,792
|
243,139
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![clear space](../../../images/clear.gif) |