|
|
|
|
|
|
|
|
|
|
|
|
|
BUDGET AND EXPENDITURES
|
|
2613
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Budget
Amendments
|
Authorized
Budget
|
Expenditures
|
Encumbrances
|
Dotal
|
Variance
|
|
|
26,223,414
77,300
626,035
|
26,223.414
77,300
626,035
|
26,067,459
55,138
255,738
|
154,818
—0—
—0—
|
26,222,277
55,138
255,738
|
1,137
22,162
370,297
|
|
|
26,926,749
|
26,926,749
|
26,378,335
|
154,818
|
26,533,153
|
393,596
|
|
|
4,549,480
23,800
|
4,549,480
23,800
|
4,512,021
23,621
|
37,443
—0—
|
4,549,464
23,621
|
16
179
|
|
|
4,573,280
|
4,573,280
|
4,535,642
|
37,443
|
4,573,085
|
195
|
|
|
9,455,077
27,392
379,843
|
9,455,077
27,392
379,843
|
9,405,433
21,653
185,026
|
49,545
—0—
—0—
|
9,454,978
21,653
185,026
|
99
5,739
194,817
|
|
|
9,862,312
|
9,862,312
|
9,612,112
|
49,545
|
9,661,657
|
200,655
|
|
|
5,390,461
7,450
249,602
|
5,390,461
7,450
249,602
|
5,365,000
6,137
161,409
|
25,460
—0—
—0—
|
5,390.460
6,137
161,409
|
1
1,313
88,193
|
|
|
5,647,513
|
5,647,513
|
5,532,546
|
25,460
|
5,558,006
|
89,507
|
|
|
2,180,163
9,252
|
2,180,163
9,252
|
2,178,679
9,023
|
1,027
—0—
|
2,179,706
9,023
|
457
229
|
|
|
2,189,415
|
2,189,415
|
2,187,702
|
1,027
|
2,188,729
|
686
|
|
|
2,999,577
2,100
|
2,999,577
2,100
|
2,987,539
911
|
11,665
—0—
|
2,999,204
911
|
373
1,189
|
|
|
3,001,677
|
3,001,677
|
2,988,450
|
11,665
|
3,000,115
|
1,562
|
|
|
3,724,161
4,331
36,240
|
3,724,161
4,331
36,240
|
3,713,700
2,530
36,240
|
10,442
—0—
—0—
|
3,724,142
2.530
36,240
|
19
1,801
—0—
|
|
|
3,764,732
|
3,764,732
|
3,752,470
|
10,442
|
3,762,912
|
1,820
|
|
|
(271)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
(3,010)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
6,062,352
362,184
5,465,222
|
6,062.352
362,184
5,465,222
|
6,056,485
361,732
5,121,747
|
5,844
—0—
4,558
|
6,062,329
361,732
5,126,305
|
23
452
338,917
|
|
|
11,889,758
|
11,889,758
|
11,539,964
|
10,402
|
11,550,366
|
339,392
|
|
|
(35,613)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
(29,286)
|
—0—
|
(390)
|
—0—
|
(390)
|
390
|
|
|
305,779,508
224,654,906
|
305,779,508
224,654,906
|
291,127,562
198,547,288
|
370,778
1,487,498
|
291,498,340
200,034,786
|
14,281,168
24,620,120
|
|
|
530,434,414
|
530,434,414
|
489,674,850
|
1,858,276
|
491,533,126
|
38,901,288
|
|
|
(100,856)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
(8,761)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
(154,650)
|
—0—
|
(3,003)
|
—0—
|
(3,003)
|
3,003
|
|
|
(41,131)
|
—0—
|
-0—
|
—0—
|
%a
|
—0—
|
|
|
(10,526)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
(16,427)
|
—0—
|
(84)
|
—0—
|
(84)
|
84
|
|
|
(205,680)
(535,000)
|
—0—
—0—
|
—0—
—0—
|
—0—
—0—
|
—0—
—0—
|
—0—
—0—
|
|
|
(740,680)
|
—0— —0—
|
—0—
|
—0—
|
—0—
|
|
|
(49,692)
|
—0—
|
(18,935)
|
—0—
|
(18,935)
|
18.935
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|