Here it is

来源: 于 2011-06-20 08:09:51 [博客] [旧帖] [给我悄悄话] 本文已被阅读：次

Total col D&E is the total actual plus forecast through August 2011

Variance column is calculating forecast vs budget (assuming also through Aug 2011) to see your performance as compared to the annual budget.