|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATE OF MARYLAND
Comparison of Budget Expenditures and Encumbrances
For the Fiscal Year Ending June 30,2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Major Purpose or Function
Agency/Name
|
Agency
Code
|
Unit
Number
|
Fund
|
Original
Budget
|
Budget
Amendments
|
Authorized
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
C85 Total
|
|
|
551,024
|
7,614
|
558,638
|
550,537
|
|
550,537
|
(8,101)
|
|
|
|
Public Service Commission
|
C90
C90
|
G00
G00
|
Special
Federal
|
12,597,759
|
23,680
|
12,597,759
23,680
|
11,932,811
|
477,147
23,680
|
12,409,958
23,680
|
(187,801)
|
|
|
|
Total
|
C90 Total
|
|
|
12,597,759
|
23,680
|
12,621,439
|
11,932,811
|
500,827
|
12 433,638
|
(167,801)
|
|
|
|
Office of the People's Counsel
|
C91
|
H00
|
Special
|
2,568,813
|
|
2,568,813
|
2,205,598
|
146,569
|
2.352,166
|
(216,647)
|
|
|
|
Total
|
C91 Total
|
|
|
2,568,813
|
|
2,568,813
|
2,205,598
|
146,569
|
2.352,166
|
(216 647)
|
|
|
|
Subsequent Injury Fund
|
C94
C94
|
I00
I00
|
Special
Reimbursable
|
1,744,383
16,000
|
|
1,744,383
16,000
|
1,689,218
16,000
|
11,390
|
1,700,608
16,000
|
(43,775)
|
|
|
|
Total
|
C94 Total
|
|
|
1,760,383
|
|
1,760,383
|
1,705,218
|
11,390
|
1,716,608
|
(43,775)
|
|
|
|
Uninsured Employers Fund
|
C96
|
J00
|
Special
|
962,681
|
|
962,681
|
913,421
|
|
913,421
|
(49,260)
|
|
|
|
|
C96 Total
|
|
|
962,681
|
|
962,681
|
913,421
|
-
|
913,421
|
(49,260)
|
|
|
|
Workers' Compensation Commission
|
C98
C98
|
F00
F00
|
Special
Reimbursable
|
12,672,519
30,154
|
124,566
|
12,797,085
30,154
|
11,603,477
30,154
|
493,737
|
12.097,214
30,154
|
(699,871)
|
|
|
|
Total
|
C98 Total
|
|
|
12,702,673
|
124,566
|
12,827,239
|
11,633,631
|
493,737
|
12,127,368
|
(699,871)
|
|
|
|
Board of Public Works
|
D05
D05
|
E01
E01
|
General
Special
|
3,978,991
1,803,744
|
(331,622)
|
3,647,369
1,803,744
|
3,404,731
1,564,411
|
34,273
|
3,439,004
1,564,411
|
(208,365)
(239,333)
|
|
|
|
Total
|
D05 Total
|
|
|
5,782,735
|
(331,622)
|
5,451,113
|
4,969,142
|
34,273
|
5,003,415
|
(447,698)
|
|
|
|
Board of Public Works-Capital Appropriation
|
D06
D06
D06
|
E02
E02
E02
|
|
1,200,000
2,400,000
400,000
|
632,299
50,000
|
1,200,000
3,032,299
450.000
|
1,200,000
3,032.299
50,000
|
400,000
|
1,200,000
3,032,299
450,000
|
-
|
|
|
|
Total
|
D06 Total
|
|
|
4,000,000
|
682,299
|
4,682,299
|
4,282,299
|
400,000
|
4,682,299
|
-
|
|
|
|
Executive Department - Governor
|
D10
D10
|
A01
A01
|
General
Reimbursable
|
8,502,209
73,379
|
70,182
|
8,572,391
73,379
|
7,949,431
65,219
|
172,444
|
8,121,875
65,219
|
(450,516)
(8 160)
|
|
|
|
Total
|
D10 Total
|
|
|
8 575,588
|
70,182
|
8,645,770
|
8,014,650
|
172,444
|
8,187,094
|
(458,676)
|
|
|
|
Office of Deaf and Hard of Hearing
|
D11
|
A04
|
General
|
226,545
|
1,692
|
228,237
|
185,344
|
32,770
|
218,114
|
(10,123)
|
|
|
|
Total
|
D11 Total
|
|
|
226,545
|
1,692
|
228,237
|
185,344
|
32,770
|
218,114
|
(10,123)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7/28/2006 11 29 AM
|
|
|
|
|
2 of 33 Pages
|
|
|
|
|
|
EXH B FY05 xls
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
 |