This number is cited to a source document, and its arithmetic re-adds to the dollar (it cross-foots, or it is counted inside a total that does).
Appropriated $469K of a $1.28M revenue projection; ~$687K unappropriated, plus the Margie Lou Ballew bequest fund holding ~$196K untouched. What restricts those balances is part of Docket #8.