|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
Treasury Management
|
E20
E20
E20
E20
E20
E20
|
B01
B01
B01
|
General
Special
Reimbursable
|
3,630.169
370,640
686,041
|
1,792,657
|
5,422,826
370,640
686,041
|
5,422,826
370,640
686,041
|
|
5,422,626
370,640
686,041
|
-
|
|
|
|
Total
|
B01 Total
|
1
|
4,686,850
|
1,792,657
|
6,479,507
|
6,479,507
|
|
6,479,507
|
-
|
|
|
|
Insurance Protection
|
B02
|
Reimbursable
|
26,742,353
|
|
28,742,353
|
13,987,270
|
|
13,987,270
|
(14,755,083)
|
|
|
|
Total
|
B02 Total
|
1
|
28,742,353
|
-
|
28,742,353
|
13,987,270
|
|
13,987,270
|
(14,755,083)
|
|
|
|
Bond Sale Expenses
|
B03
B03
|
General
Special
|
22,000
250,000
|
356,228
|
22,000
606,228
|
22,000
550,102
|
|
22,000
550,102
|
(56,126)
|
|
|
|
Total
|
B03 Total
|
1
|
272,000
|
356,228
|
628,228
|
572,102
|
|
572,102
|
(56,126)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
E20 Total
|
|
|
33,701,203
|
2,148,885
|
35,850,088
|
21,038,879
|
|
21,038,879
|
(14,811,209)
|
|
|
|
State Department of Assessments and Taxation
|
E50
E50
|
C00
C00
|
General
Special
|
87,393,278
3,275,677
|
2,512,577
540,823
|
89,905,855
3,816,500
|
88,475,086
3,623,034
|
691,978
|
89,167,066
3,623,034
|
(738,789)
(193,466)
|
|
|
|
Total
|
E50 Total
|
|
|
90,668,655
|
3,053,400
|
93,722,355
|
92,098,123
|
691,978
|
92,790,100
|
(932,255)
|
|
|
|
State Lottery Agency
|
E75
|
D00
|
Special
|
51,816,944
|
1,876,855
|
53,693,799
|
52,399,671
|
1,131,573
|
53,531,244
|
(162,555)
|
|
|
|
Total
|
E75 Total
|
|
|
51,816,944
|
1,876,855
|
53,693,799
|
52,399,671
|
1,131,573
|
53,531,244
|
(162,555)
|
|
|
|
Property Tax Assessment Appeals Board
|
E80
|
E00
|
General
|
853,798
|
7,614
|
661,412
|
851,966
|
|
851,966
|
(9,446)
|
|
|
|
Total
|
E80 Total
|
|
|
853,796
|
7,614
|
861,412
|
851,966
|
-
|
851,966
|
(9,446)
|
|
|
|
Register of Wills
|
E90
|
G00
|
General
|
75,000
|
|
75,000
|
|
|
|
(75,000)
|
|
|
|
Total
|
E90 Total
|
|
|
75,000
|
|
75,000
|
-
|
-
|
-
|
(75,000)
|
|
|
|
Budget and Fiscal Planning:
Department of Budget and Management
Office of the Secretary
|
F10
F10
F10
F10
F10
|
|
General
Special
Reimbursable
|
6,062,982
7,816,864
189,924
|
590,957
255,000
5,640
|
6,653,939
8,071,864
195,564
|
5,749,669
7,752,029
171.411
|
538,340
55,897
|
6,288,008
7,807,926
171,411
|
(365,931)
(263,938)
(24,153)
|
|
|
|
Total
|
A01 Total
|
|
14,069,770
|
851,597
|
14,921,367
|
13,673,109
|
594,236
|
14,267,345
|
(654,022)
|
|
|
|
Office of Personnel Services and Benefits
|
A02
A02
|
General
Special
|
59,515,944
|
(45,571,418)
13,675,949
|
13,944,526
13,675.949
|
13,178,861
13,666,868
|
75,792
|
13,254,653
13,666,868
|
(689,873)
(9,081)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXH B FY05 xls
|
|
7/28/2006 11 29 AM
|
|
|
|
|
7 of 33 Pages
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
 |