080 - Office of Lieutenant Governor
Last Updated: 08/26/2025
Summary Financial Report for 2023-25 Biennium to Date
Dollars in thousands
All Funds Variance to Date
393 Underexpenditure
12.0% 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 | 3,274 | 2,881 | 393 | 12.0% |
| Totals | 3,274 | 2,881 | 393 | 12.0% |
FTE
| Program | Estimate | Actual | Variance | % Variance |
|---|---|---|---|---|
| Administration | 8 | 6 | 2 | 25.0% |
| Totals | 8 | 6 | 2 | 25.0% |
Expenditure by Fund Group
| Program | Estimate | Actual | Variance | % Variance |
|---|---|---|---|---|
| General Fund State | 3,274 | 2,879 | 395 | 12.1% |
| Other Funds Non-Appropriated | 2 | (2) | ||
| Totals | 3,274 | 2,881 | 393 | 12.0% |
Revenue by Fund Group
| Program | Estimate | Actual | Variance | % Variance |
|---|---|---|---|---|
| General Fund State | 3 | 3 | ||
| Other Funds State | 2 | 2 | ||
| Totals | 5 | 5 | 0 |
Revenue by Fund
| Program | Estimate | Actual | Variance | % Variance |
|---|---|---|---|---|
| General Fund | 3 | 3 | ||
| Industrial Insurance Premium Refund Account | 2 | 2 | ||
| Totals | 5 | 5 | 0 |
Deficit Fund Balance
| Program | BTD Balance | Proj. Balance |
|---|---|---|
| Legislative International Trade Account | (2) | (2) |
