Unspent figure subtracts program budgets, not spending

The FY2025 report certifies 183,227.83 unspent and uncommitted (p1) and 0.00 encumbered. The figure equals the account's appropriation after 05/21/2025, 234,552.83, less the four program amounts the Township certified as funded, 51,325.00 in all. They are Recovery Advocates 35,000.00 (FY2025 p3), Project Graduation 5,000.00 (p6), the second police dog 9,200.00 (p8) and the first police dog 2,125.00 (FY2024 p3). The figure subtracts the full 35,000.00 Recovery Advocates budget. The same report says 21,417.73 of it was spent and 0.00 is encumbered. The other 13,582.27 is counted as committed in one answer and as not committed in the next. The account's balance after its last FY2025 payment, on 06/27/2025, was 191,496.72.