|
54
STATE OF MARYLAND
|
|
|
|
|
Obligated
|
|
|
|
|
|
|
|
|
Balances
|
|
|
|
|
MAJOR PURPOSE OR FUNCTION
|
Agency
|
Current or
|
Fund
|
Forwarded at
|
Original
|
Budget
|
Reversions
|
|
Agency /Unit Name
|
Code No
|
Prior Years
Programs
|
|
Beginning of
Fiscal Year
|
Budget
Appropriations
|
Amendments
|
and
Cancellations
|
|
Gasoline Tax Division
|
24 01 08
|
Current
|
Special
|
|
$ 1,452,91700
|
$ 21,828 00
|
$ 92,343 40
|
|
|
|
|
Non-Budgeted
|
|
|
|
|
|
|
|
Prior
|
Special
|
$162,11970
|
|
|
|
|
|
|
Total
|
|
$162,11970
|
$ 1,452,91700
|
$ 21,828 00
|
$ 92,343 40
|
|
Central Payroll Bureau
|
24 01 09
|
Current
|
General
|
|
$435,575 00
|
$ 8,71700
|
$ 2,155 50
|
|
|
|
|
Non-Budgeted
|
|
|
|
|
|
|
|
Total
|
|
|
$435,575 00
|
$ 8,71700
|
$ 2,155 60
|
|
Data Processing Division
|
24 01 10
|
Current
|
General
|
|
$544,281 00
|
$ 40,516 00
|
$ 4,742 32
|
|
|
|
Prior
|
General
|
$ 159 00
|
|
|
|
|
|
|
Total
|
|
$ 159 00
|
$544,281 00
|
$ 40,516 00
|
$ 4,742 32
|
|
Abandoned Property Division
|
24 01 11
|
Current
|
General
Special
|
|
$410,000 00
|
$184,178 00
31,656 63
|
$ 18,726 54
6,170 01
|
|
|
|
|
Non-Budgeted
|
|
|
|
|
|
|
|
Total
|
|
|
$410,000 00
|
$215,834 63
|
$ 24,896 55
|
|
State License Bureau
|
24 01 12
|
Current
|
Special
|
|
$179,485 00
|
$ (179,485 00)
|
|
|
State Treasurer
|
24 02 00
|
Current
|
General
|
|
$ 4,121,14400
|
$ 8,065 00
|
$958,417 50
|
|
|
|
|
Non-Budgeted
|
|
|
|
|
|
|
|
Total
|
|
|
$ 4,121,14400
|
$ 8,065 00
|
$958,41750
|
|
State Department of Assessments and Taxation
|
24 03 00
|
Current
|
General
|
|
$ 18,727,553 00
|
$ 97,301 00
|
$ 20,19587
|
|
|
|
|
Special
|
|
488,000 00
|
13,81529
|
|
|
|
|
|
Non-Budgeted
|
|
|
|
|
|
|
|
Prior
|
General
|
$ 1,632 18
|
|
|
|
|
|
|
Total
|
|
S 1,632 18
|
S 19,213,553 00
|
$111,11629
|
$ 20,195 87
|
|
BUDGETARY AND FISCAL ADMINISTRATION
|
|
|
|
|
|
|
|
|
Department of Budget and Fiscal Planning
Office of the Secretary
|
25 01 01
|
Current
|
General
|
|
$ 89,884 00
|
$ 19,759 00
|
$ 378 28
|
|
Budget Bureau
|
25 01 02
|
Current
|
General
|
|
557,416 00
|
67,467 00
|
8,239 78
|
|
|
|
Prior
|
General
|
$ 71059
|
|
|
|
|
|
|
Total
|
|
$ 71059
|
$557,41600
|
$ 67,467 00
|
$8,239 78
|
|
Fiscal Planning Bureau
|
25 01 03
|
Current
|
General
|
|
$ 46,516 00
|
$ 5,16600
|
$ 3384
|
|
Data Processing Center? Baltimore
|
25 01 04
|
Current
|
General
|
|
$ 90,975 00
|
$ 12,697 00
|
$ 91,576 19
|
|
PESONNEL ADMINISTRATION, RETIREMENT
AND EMPLOYEE RELATIONS
|
|
|
|
|
|
|
|
|
Department of Personnel
|
|
|
|
|
|
|
|
|
Office of the Secretary
|
26 01 01
|
Current
|
Genera]
|
|
$132,099 00
|
$593,037 00
|
$ 1,893 36
|
|
Personnel Administration
|
26 01 02
|
Current
|
General
|
|
$ 1,108,11000
|
$ (279,895 00)
|
$ 1,359 24
|
|
|
|
|
Federal
|
|
|
403,304 00
|
255,496 74
|
|
|
|
|
Non-Budgeted
|
|
|
|
|
|
|
|
Prior
|
General
|
$ 1,83291
|
|
|
4347
|
|
|
|
Total
|
|
$ 1,832 91
|
$ 1,108,11000
|
$123,409 00
|
$256,899 45
|
|
Employee Relations, etc
|
26 01 03
|
Current
|
General
|
|
|
$ 10,335 00
|
$ 31
|
|
Salary Review, etc
|
26 01 04
|
Current
|
General
|
|
$ 6,685,090 00
|
$(6,683,000 00)
|
$ 2,014 51
|
|
Board of Trustees of the Employees Retirement System
|
26 03 00
|
Current
|
General
|
|
$ 39,389,317 00
|
$ (190,586 00)
|
$764,959 64
|
|
|
|
|
Special
|
|
276,235 00
|
5,14000
|
44,614 59
|
|
|
|
Prior
|
General
|
$ 9,279 55
|
|
|
396
|
|
|
|
Total
|
|
$ 9,279 55
|
$39,665,552 00
|
$ (185,446 00)
|
$809,578 19
|
|
Board of Trustees of the Maryland Teachers Retirement
|
|
|
|
|
|
|
|
|
System
|
26 04 00
|
Current
|
General
|
|
$ 31,211,28800
|
$ (35,000 00)
|
$346,287 54
|
|
|
|
|
Non Budgeted
|
|
|
|
|
|
|
|
Total
|
|
|
$31,211,28800
|
$ (35,000 00)
|
$346,287 54
|
|
Board of Trustees of the State Police Retirement System
|
26 05 00
|
Current
|
Special
|
|
$ 1,762,958.00
|
|
$ 24,894 06
|
|
Commissions of the State Accident Fund
|
26 07 00
|
Current
|
General
|
|
$662,104 00
|
$ 16,282 00
|
$ 1,663 12
|
|
|
|
|
Non-Budgeted
|
|
|
|
|
|
|
|
Total
|
|
|
$662,104 00
|
S 18,282 00
|
$ 1,663 12
|
|
STATE PLANNING
|
|
|
|
|
|
|
|
|
Department of State Planning
Office of the Secretary
|
27 01 01
|
Current
|
General
|
|
$275,817 00
|
|
$ 11,10349
|
|
|
|
|
Federal
|
|
423,127 00
|
$ 5,350 00
|
53,734 99
|
|
|
|
Total
|
|
|
$698,944 00
|
$ 5,350 00
|
$ 64,838 48
|
|
State and Local Planning
|
27 01 02
|
Current
|
General
|
|
$646,782 00
|
$ 16,706 00
|
$ 9,428 22
|
|
|
|
|
Federal
|
|
46,120 00
|
(5,350 00)
|
11,55545
|
|
|
|
|
Non-Budgeted
|
|
|
|
|
|
|
|
Prior
|
General
|
$ 43,374 43
|
|
|
|
|
|
|
Total
|
|
$ 43,374 43
|
$692,902 00
|
$ 11,356 00
|
$ 20,983 67
|
|
 |