Total program budget
$3,106,000
Annual approved · 7 departments
Actual spend (Jan–Apr)
$1,239,550
39.9% of annual budget
Committed / encumbered
$93,956
Actual + committed = $1,333,506 (42.9%)
Budget remaining
$1,866,450
After actual spend · excl. committed