|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
General Accounting Division
|
E00
E00
E00
E00
E00
E00
E00
E00
E00
E00
E00
E00
E00
E00
|
A02 General
|
4,853,182
|
118,130
|
4,971,312
|
4,934,565
|
11,761
|
4,946,326
|
(24,986)
|
|
|
|
Total
|
A02 Total
|
4,853,182
|
118,130
|
4,971,312
|
4,934,565
|
11,761
|
4,946,326
|
(24,986)
|
|
|
|
Bureau of Revenue Estimates
|
A03 General
|
445,972
|
3,248
|
449,220
|
424,574
|
13,385
|
437,959
|
(11,261)
|
|
|
|
Total
|
A03 Total
|
445,972
|
3,248
|
449,220
|
424,574
|
13,385
|
437,959
|
(11,261)
|
|
|
|
Revenue Administration Division
|
A04 General
A04 Special
A04 Reimbursable
|
31,041,009
1,385,338
22,929
|
(9,389)
429,100
|
31,031,620
1,614,438
22,929
|
29,342,209
1,660,861
14,928
|
1,676,780
149,492
|
31,018,989
1,810,353
14,928
|
(12,631)
(4,085)
(6,001)
|
|
|
|
Total
|
A04 Total
|
32,449,276
|
419,711
|
32.868,987
|
31,017,998
|
1,826,272
|
32,844,270
|
(24,717)
|
|
|
|
Compliance Division
|
A05 General
A05 Special
|
18,577,634
6,534,154
|
281,918
3,928,500
|
18,859,552
10,462,654
|
18,740,182
10,074,960
|
105,732
22,224
|
18,645,914
10,097,164
|
(13,638)
(365,470)
|
|
|
|
Total
|
A05 Total
|
25,111,788
|
4,210,418
|
29,322,208
|
28,815,142
|
127,956
|
28,943,098
|
(379,108)
|
|
|
|
Field Enforcement Division
|
A06 General
A06 Special
|
1,960,909
1,871,426
|
(1,960,909)
(1,871,426)
|
|
|
|
|
|
|
|
|
Total
|
A06 Total
|
3,832,335
|
(3,832,335)
|
-
|
|
|
-
|
|
|
|
|
Alcohol and Tobacco Tax Division
|
A07 General
A07 Special
|
1,849,509
83,521
|
1,997,497
1,921,426
|
3.647.006
2,004.947
|
3,525,341
1,920,243
|
2,590
14,088
|
3,527,931
1,934,331
|
(119,075)
(70,616)
|
|
|
|
Total
|
A07 Total
|
1,733,030
|
3,918,923
|
5,651.953
|
5,445,584
|
16,676
|
5,462,262
|
(189,691)
|
|
|
|
Motor Vehicle Fuel Tax Division
|
A08 Special
|
2,297,038
|
(50,000)
|
2,247,038
|
2,116,166
|
17,887
|
2,134,053
|
(112,985)
|
|
|
|
Total
|
A08 Total
|
2,297,038
|
(50,000)
|
2,247,038
|
2,116,166
|
17,887
|
2,134,053
|
(112,985)
|
|
|
|
Central Payroll Bureau
|
A09 General
|
3,523,968
|
30,010
|
3.553.978
|
3,334,805
|
16,267
|
3,351,072
|
(202,906)
|
|
|
|
Total
|
A09 Tout
|
3,523,968
|
30,010
|
3.553.978
|
3,334,805
|
16,267
|
3,351,072
|
(202,906)
|
|
|
|
Information Technology Division
|
A10 Reimbursable
|
21,427,193
|
|
21.427.163
|
17,632,476
|
531,232
|
18,163,708
|
(3,263,485)
|
|
|
|
Total
|
A10 Total
|
21,427,193
|
|
21.427.193
|
17,632,476
|
531,232
|
18,163,708
|
(3,263,485)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
E00 Total
|
|
103,254,394
|
5,021,953
|
108,276,347
|
101,339,360
|
2,593,193
|
103,932,553
|
(4,343,794)
|
|
|
|
State Treasurers' Office
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7/28/2006 11 29 AM
|
|
|
|
|
6 of 33 Pages
|
|
|
|
|
|
EXH B FY05 xls
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
 |