|
|
|
|
|
|
|
|
|
|
|
|
|
BUDGET AND EXPENDITURES
|
|
|
|
|
2619
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Budget
Amendments
|
Authorized
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
27,000
—0—
|
199,000
—0—
|
192.946
(13,636)
|
6,054
13,636
|
199,000
—0—
|
—0—
—0—
|
|
|
27,000
|
199,000
|
179,310
|
19,690
|
199,000
|
—0—
|
|
|
(15,986)
|
1,087,249
|
1,085,906
|
1,337
|
1,087,243
|
6
|
|
|
(161,044)
|
18,282,544
|
18,282,536
|
—0—
|
18,282,536
|
8
|
|
|
|
8,698,131
184,021
20,000
|
8,671,098
184,021
6,419
|
27,030
—0—
11,401
|
8,698,128
184,021
17,820
|
3
—0—
2,180
|
|
|
273,336
|
8,902,152
|
8,861,538
|
38,431
|
8,899,969
|
2,183
|
|
|
(5,253)
|
124,235
|
124,231
|
—0—
|
124,231
|
4
|
|
|
(334,893)
29,425
|
46,407,323
6,816,215
|
46,261,137
6,410,402
|
130,987
53,956
|
46,392,124
6,464,358
|
15,199
351,857
|
|
|
(305,468)
|
53,223,538
|
52,671,539
|
184,943
|
52,856,482
|
367,056
|
|
|
(67,951)
2,200
|
380,257
7,200
|
379,691
6,920
|
559
—0—
|
380,250
6,920
|
7
280
|
|
|
(65,751)
|
387,457
|
386,611
|
559
|
387,170
|
287
|
|
|
71,858
4,520,770
|
442,937
5,599,743
|
326,016
2,053,890
|
116,911
246,137
|
442,927
2,300,027
|
10
3,299,716
|
|
|
4,592,628
|
6,042,680
|
2,379,906
|
363,048
|
2,742,954
|
3,299,726
|
|
|
(6,612)
|
1,998,151
|
1,998,147
|
—0—
|
1,998,147
|
4
|
|
|
10,287
73,074
|
944,020
73,074
|
944,016
43,830
|
—0—
—0—
|
944,016
43,830
|
4
29,244
|
|
|
83,361
|
1,017,094
|
987,846
|
—0—
|
987,846
|
29,248
|
|
|
78,276
|
133,874
|
133,821
|
49
|
133,870
|
4
|
|
|
253,995
1,469
3,462,317
|
17,674,623
583,454
32,959,381
|
16,329,409
453,661
23,550,318
|
1,305,843
74,514
2,142,060
|
17,635.252
528,175
25,692,378
|
39,371
55,279
7,267,003
|
|
|
3,717,781
|
51,217,458
|
40,333,388
|
3,522,417
|
43,855,805
|
7,361,653
|
|
|
(53,000)
128,769
|
763,689,002
145,674,533
|
761,482.854
124,002,116
|
542,148
7,893,427
|
762,025,002
131,895,543
|
1,664,000
13,778,990
|
|
|
75,769
|
909,363,535
|
885,484,970
|
8,435,575
|
893,920,545
|
15,442,990
|
|
|
125,044
|
6,473,227
|
6,467,317
|
—0—
|
6,467,317
|
5,910
|
|
|
452,962
3,798,207
4,129,025
|
73,794,914
94.525,808
32,933,045
|
72,457.345
91,459,521
32,493,617
|
1,337,569
—0—
59
|
73,794,914
91,459,521
32,493,676
|
—0—
3,066,287
439,369
|
|
|
8,380,194
|
201,253,767
|
196,410,483
|
1,337,628
|
197,748,111
|
3,505,656
|
|
|
(35,998)
8,158,033
(988,456)
|
47,435,078
50,353.592
23,367,145
|
46,216,411
47,871,510
21,133,178
|
1,218.667
49.728
55,297
|
47,435,078
47,921,238
21,188,475
|
—0—
2,432,354
2,178,670
|
|
|
7,133,579
|
121.155,815
|
115,221,099
|
1,323,692
|
116,544,791
|
4,611,024
|
|
|
—0—
9,759.045
(564,454)
|
3,450,357 3,450.357
104,078,797 . 104,078.795
16,654,143 15,494,888
|
—0—
—0—
—0—
|
3,450,357
104.078,795
15.494,888
|
—0—
2
1,159,255
|
|
|
9,194,591
|
124,183,297
|
123,024,040
|
—0—
|
123,024,040
|
1,159,257
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|