Lol, $1000 over is a lot. My department's entire budget is around 5K, of which we use 4.5-4.8 most weeks.
Rosters are honestly just painful.
In my department, as we have fuck all staff, it's like, "Oh, so he got fired. So I can't roster him the 5 shifts a week like normal." *big red X big...