|
|
|
|
|
|
|
|
|
|
|
|
|
2615
|
|
|
|
BUDGET AND EXPENDITURES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Budget
Amendments
|
Authorized
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
(19,145)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
(10,473)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
(8,183)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
(32,639)
|
—0—
|
—0—
|
—0—
|
—0—
|
—0—
|
|
|
105,275
173,340
|
312,686
574,907
|
311,879
573,787
|
—0—
—0—
|
311,879
573,787
|
807
1,120
|
|
|
278,615
|
887,593
|
885,666
|
—0—
|
885,666
|
1,927
|
|
|
10,873,338
(80,681)
|
35,058,575
65,500,873
|
34,899,105
51,165,130
|
149,723
115,410
|
35,048,828
51,280,540
|
9,747
14,220,333
|
|
|
10,792,657
|
100,559,448
|
86,064,235
|
265,133
|
86,329,368
|
14,230,080
|
|
|
(1,120,293)
267,743
|
652,130
59,745,625
|
619,790
37,461,147
|
26,938
9,788
|
646,728
37,470,935
|
5,402
22,274,690
|
|
|
(852,550)
|
60,397,755
|
38,080,937
|
36,726
|
38,117,663
|
22,280,092
|
|
|
—0—
881,099
|
380,822
31,124,557
|
380,822
28,767,643
|
—0—
—0—
|
380,822
28,767,643
|
—0—
2,356,914
|
|
|
881,099
|
31,505,379
|
29,148,465
|
—0—
|
29,148,465
|
2,356,914
|
|
|
(162,373)
(661,075)
|
1,951,601
7,570,136
|
1,696,184
7,150,697
|
253,720
97,309
|
1,949,904
7,248,006
|
1,697
322,130
|
|
|
(823,448)
|
9,521,737
|
8,846,881
|
351,029
|
9,197,910
|
323,827
|
|
|
211,977
(351,804)
|
483,315
1,237,070
|
467,995
1,198,971
|
13,216
37,358
|
481,211
1,236,329
|
2,104
741
|
|
|
(139,827)
|
1,720,385
|
1,666,966
|
50,574
|
1,717,540
|
2,845
|
|
|
(7,336,260)
42,000
666,121
|
174,987,394
402,000
145,879,689
|
168,967,738
401,928
138,750,817
|
56,800
—0—
72,798
|
169,024,538
401,928
138,823,615
|
5,962,856
72
7,056,074
|
|
|
(6,628,139)
|
321,269,083
|
308,120,483
|
129,598
|
308,250,081
|
13,019,002
|
|
|
(64,051)
|
557,002
|
456,998
|
100,000
|
556,998
|
4
|
|
|
48,390
145,000
|
2,949,169
145,000
|
2,937,449
111,665
|
230
—0—
|
2,937,679
111,665
|
11,490
33,335
|
|
|
193,390
|
3,094,169
|
3,049,114
|
230
|
3,049,344
|
44,825
|
|
|
9,481
|
820,803
|
820,797
|
—0—
|
820,797
|
6
|
|
|
65,200
|
384,436
|
362,632
|
—0—
|
362,632
|
1,804
|
|
|
32,700
|
677,278
|
674,125
|
—0—
|
674,125
|
3,153
|
|
|
(28,816)
52,628
|
5,031,832
2,111,244
|
4,931,809
2,102,443
|
100,000
—0—
|
5,031,809
2,102,443
|
23
8,801
|
|
|
23,812
|
7,143,076
|
7,034,252
|
100,000
|
7,134,252
|
8,824
|
|
|
25,769
228,040
|
271,212
2,995,521
|
271,207
960,521
|
—0—
—0—
|
271,207
960,521
|
5
2,035,000
|
|
|
253,809
|
3,266,733
|
1,231,728
|
—0—
|
1,231,728
|
2,035,005
|
|
|
—0—
|
88,612
|
86,677
|
—0— 86,677
|
1,935
|
|
|
(347,028)
|
—0—
|
—0—
|
—0— —0—
|
—0—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![clear space](../../../images/clear.gif) |