All Funds Variance to Date
11 Underexpenditure
3.20% Underexpenditure
Planned vs. Actual Cumulative Expenditures - All Funds
Monthly Planned vs. Actual Expenditures - All Funds
Expenditure by Program
| Program |
Estimate |
Actual |
Variance |
% Variance |
| Public Accounting Regulation |
331 |
320 |
11 |
3.2% |
| Totals |
331 |
320 |
11 |
3.3% |
FTE
| Program |
Estimate |
Actual |
Variance |
% Variance |
| Public Accounting Regulation |
9 |
9 |
0.2 |
2.2% |
| Totals |
9 |
9 |
0.2 |
2.2% |
Expenditure by Fund Group
| Program |
Estimate |
Actual |
Variance |
% Variance |
| Other Funds State |
331 |
320 |
11 |
3.3% |
| Totals |
331 |
320 |
11 |
3.3% |
Revenue by Fund Group
| Program |
Estimate |
Actual |
Variance |
% Variance |
| Other Funds State |
194 |
234 |
40 |
20.6% |
| Totals |
194 |
234 |
40 |
20.6% |
Deficit Fund Balance
| Program |
BTD Balance |
Proj. Balance |
| Certified Public Accountants' Account |
(1,147) |
(865) |
Revenue by Fund
| Program |
Estimate |
Actual |
Variance |
% Variance |
| Certified Public Accountants' Account |
194 |
234 |
40 |
20.6% |
| Totals |
194 |
234 |
40 |
20.6% |