| Balance December 31, 2012 | $ 294,938 | |
|---|---|---|
| Increased by: | ||
| Appropriation Reserves Charged | 230,349 | |
| Subtotal | 525,287 | |
| Decreased by: | ||
| Cash Disbursed | $ 106,073 | |
| Cancelled | 14,684 | 120,757 |
| Balance December 31, 2013 | $ 404,530 |
| Balance December 31, 2012 | $ 1,018,195 |
|---|---|
| Increased by: | |
| 2013 Budget Appropriations | 933,654 |
| Subtotal | 1,951,849 |
| Decreased by: | |
| Transfer to Appropriation Reserves | 1,018,195 |
| Balance December 31, 2013 | $ 933,654 |