All Funds Variance to Date
162 Underexpenditure
14.60% 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 |
| Public Disclosure Act |
1,107 |
946 |
162 |
14.6% |
| Totals |
1,107 |
946 |
162 |
14.6% |
FTE
| Program |
Estimate |
Actual |
Variance |
% Variance |
| Public Disclosure Act |
39 |
33 |
5.9 |
15.1% |
| Totals |
39 |
33 |
5.9 |
15.1% |
Expenditure by Fund Group
| Program |
Estimate |
Actual |
Variance |
% Variance |
| General Fund State |
745 |
672 |
73 |
9.8% |
| Other Funds Non-Appropriated |
|
1 |
(1) |
|
| Other Funds State |
363 |
273 |
90 |
24.8% |
| Totals |
1,108 |
946 |
162 |
14.6% |
Revenue by Fund Group
| Program |
Estimate |
Actual |
Variance |
% Variance |
| Other Funds State |
|
75 |
75 |
|
| Totals |
|
75 |
75 |
|
Deficit Fund Balance
| Program |
BTD Balance |
Proj. Balance |
| Public Disclosure Transparency Account |
(198) |
(3,044) |
Revenue by Fund
| Program |
Estimate |
Actual |
Variance |
% Variance |
| Public Disclosure Transparency Account |
|
75 |
75 |
|
| Totals |
|
75 |
75 |
|