All Funds Variance to Date
294 Underexpenditure
5.00% Underexpenditure
Planned vs. Actual Cumulative Expenditures - All Funds
Monthly Planned vs. Actual Expenditures - All Funds
Expenditure by Program
| Program |
Estimate |
Actual |
Variance |
% Variance |
| Administration |
5,875 |
5,581 |
294 |
5% |
| Totals |
5,875 |
5,581 |
294 |
5% |
FTE
| Program |
Estimate |
Actual |
Variance |
% Variance |
| Administration |
241 |
217 |
24 |
10% |
| Totals |
241 |
217 |
24 |
10% |
Expenditure by Fund Group
| Program |
Estimate |
Actual |
Variance |
% Variance |
| Other Funds Non-Appropriated |
5 |
1 |
4 |
80% |
| Other Funds State |
5,869 |
5,580 |
290 |
4.9% |
| Totals |
5,874 |
5,581 |
294 |
5% |
Revenue by Fund Group
| Program |
Estimate |
Actual |
Variance |
% Variance |
| Other Funds State |
6,041 |
4,992 |
(1,049) |
(17.4%) |
| Totals |
6,041 |
4,992 |
(1,049) |
(17.4%) |
Deficit Fund Balance
| Program |
BTD Balance |
Proj. Balance |
| Local Gov Administrative Hearings |
(1) |
(46) |
| Administrative Hearings Revolving Account |
(6,588) |
(6,771) |
Revenue by Fund
| Program |
Estimate |
Actual |
Variance |
% Variance |
| Administrative Hearings Revolving Account |
6,041 |
4,992 |
(1,049) |
(17.4%) |
| Totals |
6,041 |
4,992 |
(1,049) |
(17.4%) |