Actual YTD
$84,000
All members
LE2 YTD
$87,360
Latest estimate to date
Act vs LE
Act vs LE
-$3,360Favorable
Bud YTD
$336,000
Budget plan to date
Act vs Bud
Act vs Bud
-$252,000Favorable
SPEND BREAKDOWN
BUDGET YTD - P03
MONTHLY TREND
BUDGET YTD - P03
| CC | Category | Sub-category | GL Account | Major | Minor | Market | Func | Entity | Actual - Total Year | LE - Total Year | LE vs Actual | Budget - Total Year | Bud vs Actual | P01 | P02 | P03 | P04 | P05 | P06 | P07 | P08 | P09 | P10 | P11 | P12 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ✎ | 2351314 | Freight Total | Supplies | 62010000 | 780 | 915 | 9003 | GM220 | 1400 | $189,000 | $181,000 | -$8,000 | $197,000 | $8,000 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| ✎ | 2351314 | Other Expenses | Professional Outside Services | 62010000 | 780 | 910 | 9003 | GM220 | 1400 | $33,000 | $31,000 | -$2,000 | $35,000 | $2,000 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| ✎ | 2351314 | Other Expenses | Professional Outside Services | 62010000 | 780 | 912 | 9003 | GM220 | 1400 | $173,000 | $181,000 | $8,000 | $188,000 | $15,000 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 |
| ✎ | 2351314 | Freight Total | Supplies | 62010000 | 780 | 915 | 9003 | GM220 | 1400 | $29,000 | $32,000 | $3,000 | $34,000 | $5,000 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 |
| ✎ | 2351314 | Other Expenses | Contractor Labor | 62010000 | 780 | 910 | 9003 | GM220 | 1400 | $151,000 | $144,000 | -$7,000 | $157,000 | $6,000 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| ✎ | 2351314 | Other Expenses | Equipment Rental | 62010000 | 780 | 913 | 9003 | GM220 | 1400 | $26,000 | $24,000 | -$2,000 | $28,000 | $2,000 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 |
| ✎ | 2351314 | Freight Total | Maintenance Services | 62010000 | 780 | 914 | 9003 | GM220 | 1400 | $68,000 | $65,000 | -$3,000 | $70,000 | $2,000 | 100 | 50 | 100 | 100 | 50 | 100 | 100 | 50 | 100 | 100 | 50 | 100 |
| ✎ | 2351314 | Freight Total | Consulting Services | 62010000 | 780 | 911 | 9003 | GM220 | 1400 | $23,000 | $25,000 | $2,000 | $27,000 | $4,000 | 50 | 100 | 50 | 50 | 100 | 50 | 50 | 100 | 50 | 50 | 100 | 50 |
| ✎ | 2351314 | Freight Total | Software Licensing | 62010000 | 780 | 916 | 9003 | GM220 | 1400 | $62,000 | $68,000 | $6,000 | $72,000 | $10,000 | 100 | 50 | 50 | 100 | 50 | 50 | 100 | 50 | 50 | 100 | 50 | 50 |
| ✎ | 2351314 | Other Expenses | Training Programs | 62010000 | 780 | 919 | 9003 | GM220 | 1400 | $19,000 | $18,000 | -$1,000 | $21,000 | $2,000 | 100 | 100 | 100 | 50 | 50 | 100 | 100 | 100 | 100 | 50 | 50 | 100 |