23
| APPROPRIATIONS | EXPENDED | ||||
| BUDGET | BUDGET AFTER MODIFICATION | PAID OR CHARGED | ENCUMBERSERED | RESERVED | |
|---|---|---|---|---|---|
| Capital Improvements - Excluded from "CAPS": | |||||
| Capital Improvement Fund | 100,000 | 100,000 | 100,000 | - | - |
| Total Capital Improvement Excluded from "CAPS" | 100,000 | 100,000 | 100,000 | - | - |
| Municipal Debt Service - Excluded from "CAPS": | |||||
| Payment of Bond Principal | 2,941,000 | 2,941,000 | 2,941,000 | - | - |
| Interest on Bonds | 649,218 | 649,218 | 649,218 | - | - |
| Interest on Notes | 68,376 | 68,376 | 68,376 | - | - |
| Deferred Charges-Municipal - Excluded from "CAPS": | |||||
| Special Emergency Authorization - 5 Years | 621,287 | 621,287 | 621,287 | - | - |
| Special Emergency Authorization - 5 Years | 4,026 | 4,026 | 4,026 | - | - |
| Judgements - Excluded from "CAPS" | 225,000 | 225,000 | 222,534 | - | 2,466 |
| Total Capital Improvements, Municipal Debt Service, Deferred Charges & Judgements Excluded from "CAPS" | 4,508,907 | 4,508,907 | 4,506,441 | - | 2,466 |
| Total General Appropriations Excluded from "CAPS" | 5,998,519 | 6,198,504 | 6,129,127 | 37,999 | 31,378 |
| Subtotal General Appropriations | 38,321,245 | 38,521,229 | 35,087,212 | 1,905,761 | 1,528,256 |
| Reserve For Uncollected Taxes | 2,701,607 | 2,701,607 | 2,701,607 | - | - |
| Total General Appropriations | 41,022,852 | 41,222,836 | 37,788,819 | 1,905,761 | 1,528,256 |