|
|
|
|
|
|
|
|
|
|
|
|
|
BUDGET AND EXPENDITURES
|
|
|
|
|
2617
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Budget
Amendments
|
Authorized
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
(4,515)
|
77,136
|
63,548
|
—0—
|
63,548
|
13,588
|
|
|
53
|
61,360
|
61,360
|
—0—
|
61,360
|
—0—
|
|
|
—0—
|
32,443
|
32,443
|
—0—
|
32,443
|
—0—
|
|
|
6,879
|
92,140
|
92,135
|
—0—
|
92,135
|
5
|
|
|
25,860
|
25,860
|
25,856
|
—0—
|
25,856
|
4
|
|
|
8,768
|
19,624
|
19,621
|
—0—
|
19,621
|
3
|
|
|
36,500
23,500
|
75,594
23,500
|
74,526
23,500
|
—0—
—0—
|
74,526
23,500
|
1,068
—0—
|
|
|
60,000
|
99,094
|
98,026
|
—0—
|
98,026
|
1,068
|
|
|
14,300
500
|
43,719
500
|
40,717
383
|
—0—
—0—
|
40,717
383
|
3,002
117
|
|
|
14,800
|
44,219
|
41,100
|
—0—
|
41,100
|
3,119
|
|
|
60,000
12,000
|
134,330
12,000
|
127,023
12,000
|
—0—
—0—
|
127,023
12,000
|
7,357
—0—
|
|
|
72,000
|
146,380
|
139,023
|
—0—
|
139,023
|
7,357
|
|
|
39,100
255,000
|
177,415
255,000
|
156,175
245,322
|
—0—
—0—
|
156,175
245,322
|
21,240
9,678
|
|
|
294,100
|
432,415
|
401,497
|
—0—
|
401,497
|
30,918
|
|
|
—0—
|
13,722
|
11,906
|
—0—
|
11,906
|
1,816
|
|
|
6,808
|
12,342
|
12,341
|
—0—
|
12,341
|
1
|
|
|
6,000
|
22,824
|
22,676
|
—0—
|
22,676
|
148
|
|
|
—0—
|
289,707
|
284,536
|
5,100
|
289,636
|
71
|
|
|
79,965
|
611,122
|
611,120
|
—0—
|
611,120
|
2
|
|
|
48,062
|
666,103
|
666,098
|
—0—
|
666,098
|
5
|
|
|
(93,515)
—0—
|
1,164.726
2,418.200
|
1,164,720
481,805
|
—0—
—0—
|
1,164,720
481,805
|
6
1,936,395
|
|
|
(93,515)
|
3,582,926
|
1,646,525
|
—0—
|
1,646,525
|
1,936,401
|
|
|
(1,936,342)
|
5,387,116
|
5,386,804
|
—0—
|
5,386,804
|
312
|
|
|
882,965
429,000
|
18,596,063
1,311,396
|
18.595,934
1,281,868
|
—0—
—0—
|
18,595,934
1,281,868
|
129
29,828
|
|
|
1,311,965
|
19,907,759
|
19,877,802
|
—0—
|
19,877,802
|
29,957
|
|
|
1,006,379
356,517
|
19,501,176
535,619
|
19,501,121
535,572
|
—0—
—0—
|
19,501,121
535,572
|
55
47
|
|
|
1,362,896
|
20,036,795
|
20,036,693
|
—0—
|
20,036,693
|
102
|
|
|
551.305
723,891
|
17,946,085
1,027,141
|
17,946,027
987,873
|
—0—
39,268
|
17,946.027
1,027,141
|
58
—0—
|
|
|
1,275,196
|
18,973,226
|
18,933,900
|
39,268
|
18,973,168
|
58
|
|
|
259,751
129,442
|
2,372.914
129.442
|
2,859.183
129,442
|
13,714
—0—
|
2,872,897
129,442
|
17
—0—
|
|
|
389,193
|
3,002,356
|
2.988,825
|
13,714
|
3,002,339
|
17
|
|
|
777,695
300,000
|
10,251.924
1,107,610
|
10,199.285
875.897
|
52,624
5,981
|
10,251,909
881,878
|
15
225,732
|
|
|
1,077,695
|
11,359,534 11,075,182
|
58,605 11,133,787
|
225.747
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![clear space](../../../images/clear.gif) |