All Funds Variance to Date
81 Underexpenditure
7.50% Underexpenditure
Planned vs. Actual Cumulative Expenditures - All Funds
Monthly Planned vs. Actual Expenditures - All Funds
Monthly Planned vs. Actual Expenditures - GFS
Expenditure by Program
| Program |
Estimate |
Actual |
Variance |
% Variance |
| Administration |
1,076 |
995 |
81 |
7.5% |
| Totals |
1,076 |
995 |
81 |
7.5% |
FTE
| Program |
Estimate |
Actual |
Variance |
% Variance |
| Administration |
50 |
37 |
12.6 |
25.4% |
| Totals |
50 |
37 |
12.6 |
25.4% |
Expenditure by Fund Group
| Program |
Estimate |
Actual |
Variance |
% Variance |
| General Fund State |
1,060 |
978 |
82 |
7.7% |
| Other Funds Non-Appropriated |
16 |
17 |
(2) |
(12.5%) |
| Totals |
1,076 |
995 |
80 |
7.4% |
Revenue by Fund Group
| Program |
Estimate |
Actual |
Variance |
% Variance |
| Other Funds State |
|
53 |
53 |
|
| Totals |
|
53 |
53 |
|
Deficit Fund Balance
| Program |
BTD Balance |
Proj. Balance |
| Legislative Gift Center Account |
36 |
(136) |
Revenue by Fund
| Program |
Estimate |
Actual |
Variance |
% Variance |
| Legislative Gift Center Account |
|
53 |
53 |
|
| Totals |
|
53 |
53 |
|