|
|
|
|
|
|
|
|
|
|
|
|
|
BUDGET AND EXPENDITURES
|
|
2621
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Budget
Amendments
|
Authorized
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
33,214
50.106
62,647
|
5,131,314
3,078.542
2,599,625
|
5,040.031
2,682,354
2,347,555
|
91,281
—0—
—0—
|
5,131,312
2,682,354
2,347,555
|
2
396,188
252,070
|
|
|
145,967
|
10,809,481
|
10,069,940
|
91,281
|
10,161,221
|
648,260
|
|
|
34.077
1,890.860
463,545
|
15,043,023
12,921,862
2,252,177
|
14,602,149
12,569.345
2,221,877
|
440,874
—0—
—0—
|
15,043,023
12,569,345
2,221,877
|
—0—
352,517
30,300
|
|
|
2,388,482
|
30,217,062
|
29,393,371
|
440,874
|
29,834,245
|
382,817
|
|
|
1,369,005
178,241
|
31,653,059
2,993,583
|
29,297,783
2,993,583
|
—0—
—0—
|
29,297,783
2,993,583
|
2,355,276
—0—
|
|
|
1,547,246
|
34,646,642
|
32,291,366
|
—0—
|
32,291,366
|
2,355,276
|
|
|
(5,300)
206,091
491,692
|
2,888,731
831,615
1,150,437
|
2,851,759
801,345
1,150,437
|
36,972
—0—
—0—
|
2,888,731
801,345
1,150,437
|
—0—
30,270
—0—
|
|
|
692,483
|
4,870,783
|
4,803,541
|
36,972
|
4,840,513
|
30,270
|
|
|
(469,597)
14,270
|
5,798,147
1,351,696
|
5,688,557
1,237,691
|
109,589
—0—
|
5,798,146
1,237,691
|
1
114,005
|
|
|
(455,327)
|
7,149,843; 6,926,248
|
109,589
|
7,035,837
|
114,006
|
|
|
|
5,244,686
1,797,854
3,865,077
|
5,244,686
1,711,733
3,649,564
|
—0—
—0—
—0—
|
5,244,686
1,711,733
3,649,564
|
—0—
86,121
215,513
|
|
|
3,000
|
10,907,617
|
10,605,983
|
—0—
|
10,605,983
|
301,634
|
|
|
(4,358)
—0—
238,028
|
4,657,684
400,000
2,340,654
|
4,645,747
385,847
2,105,137
|
11,937
—0—
214,837
|
4,657,684
385,847
2,319,974
|
—0—
14,153
20,680
|
|
|
233,670
|
7,398,338
|
7,136,731
|
226,774
|
7,363,505
|
34,833
|
|
|
(1,645,174)
6,000
|
5,737,794
6,000
|
2,302,983
5,095
|
514,609
—0—
|
2,817,592
5,095
|
2,920,202
905
|
|
|
(1,639,174)
|
5,743,794
|
2,308,078
|
514,609
|
2,822,687
|
2,921,107
|
|
|
232,850
16,715
67,112
|
6,111,523
4,051,441
882,395
|
6,093,086
3,474,449
792,152
|
13,272
37,801
—0—
|
6,106,358
3,512,250
792,152
|
5,165
539,191
90,243
|
|
|
316,677
|
11,045,359
|
10,359,687
|
51,073
|
10,410,760
|
634,599
|
|
|
|
5,267,536
3,171,668
1,837,727
|
5,215,464
2,590,451
1,580,452
|
47,640
3,689
9,141
|
5,263.104
2,594,140
1,589,593
|
4,432
577,528
248,134
|
|
|
1,594,914
|
10,276,931
|
9,386,367
|
60,470
|
9,446,837
|
830,094
|
|
|
313,194
(17,620)
1,200
|
8,021,280
8,203,405
465,213
|
7,992,480
8,027,453
434,849
|
28,800
480
—0—
|
8,021,280
8,027,933
434,849
|
—0—
175,472
30,364
|
|
|
296,774
|
16,689,898
|
16,454,782
|
29,280
|
16,484,062
|
205,836
|
|
|
213,277
(33,120)
(54,975)
|
6,741,978
7,896,499
130.006
|
6,368,201
7,283,347
105,749
|
373,777
211,028
5,709
|
6,741,978
7,494,375
111,458
|
—0—
402,124
18,548
|
|
|
125,182
|
14,768,483
|
13,757,297
|
590,514
|
14,347,811
|
420,672
|
|
|
456,418
317,362
66,217
|
18,597,698
21,674,361
243,900
|
18,597,698
20,834,642
205,300
|
—0—
627,241
630
|
18,597,698
21,461,883
205,930
|
—0—
212,478
37,970
|
|
|
1,439,997
|
40,515,959
|
39,637,640
|
627,871
|
40,265,511
|
250,448
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![clear space](../../../images/clear.gif) |