|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
Office of Information Technology
Total
Office of Budget Analysis
Total
Office of Capital Budgeting
Total
Major Information Technology Development Project Fund
Maryland State Retirement and Pension Systems
State Retirement Agency
Total
Teachers and Employees Supplemental Retirement Plans
Total
Department of General Services
Office of the Secretary
Total
Office of Procurement and Contracting
Procurement and Contracting
Total
|
F10
F10
F10
F10
F10
F10
|
A02 Reimbursable
|
4,389,814
|
190,635
|
4,580,449
|
3,979,860
|
104
|
3,979,964
|
(600,485)
|
|
|
|
|
|
A02 Total
|
63,905,758
|
(31,704,834)
|
32,200,924
|
30,825,589
|
75,896
|
30,901,484
|
(1,299,440)
|
|
|
|
|
|
A04 General
A04 Special
A04 Reimbursable
|
12,914,861
7,872,883
17,580,507
|
(1,232,464)
250,000
|
11,682,397
8,122,883
17,580,507
|
9,317,110
4,508,420
13,760,957
|
1,768,185
90,720
1,249,276
|
11,085,296
4,599,140
15,010,233
|
(597,101)
(3,523,743)
(2.570,274)
|
|
|
|
|
|
A04 Total
|
38,368,251
|
(982,464)
|
37,385,787
|
27,586,487
|
3,108,162
|
30,694,669
|
(6,691,118)
|
|
|
|
|
|
A05 General
|
1,990,405
|
1,019,938
|
3,010,343
|
1,788,185
|
1,140,540
|
2,928,725
|
(81,618)
|
|
|
|
|
|
A05 Total
|
1,990,405
|
1,019,938
|
3,010,343
|
1,788,185
|
1,140,540
|
2,928,725
|
(81,618)
|
|
|
|
|
|
A06 General
|
1,361,354
|
13,668
|
1,375,022
|
1,208,859
|
|
1,208,859
|
(166,163)
|
|
|
|
|
|
A06 Total
|
1,361,354
|
13,668
|
1,375,022
|
1,208,859
|
-
|
1,208,859
|
(166,163)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXPENDITURES
|
|
|
|
5028
|
F10 Total
|
|
119,695,538
|
(30,802,095)
|
88,893,443
|
75,082,229
|
4,918,854
|
80,001,083
|
(8,892,360)
|
|
|
|
F50
|
A01 General
|
5,430,672
|
3,326,000
|
8,756,672
|
8,756,672
|
|
8,756,672
|
|
|
|
|
|
F50 Total
|
|
5,430,672
|
3,326,000
|
8,756,672
|
8,756,672
|
.
|
8,756,672
|
-
|
|
|
|
|
|
G20
|
J01 Special
|
15,615,522
|
9,178,434
|
24,793,956
|
23,308,608
|
1,394,471
|
24,703,080
|
(90,876)
|
|
|
|
|
|
G20 Total
|
|
15,615,522
|
9,178,434
|
24,793,956
|
23,308,608
|
1,394,471
|
24,703,080
|
(90,876)
|
|
|
|
|
|
G50
|
L00 Special
|
1,479,592
|
|
1,479,592
|
1,338,905
|
|
1,338,905
|
(140,687)
|
|
|
|
|
|
G50 Total
|
|
1,479,592
|
|
1,479,592
|
1,338,905
|
-
|
1,338,905
|
(140,687)
|
|
|
|
|
|
|
A01 General
A01 Reimbursable
|
4,612,059
|
123,832
980,000
|
4,735,891
980,000
|
3,896,690
290,552
|
740,054
689,448
|
4,636,744
980,000
|
(99,147)
|
|
|
|
|
|
A01 Total
|
4,612,059
|
1,103,832
|
5,715,891
|
4,187,242
|
1,429,502
|
5,616,744
|
(99,147)
|
|
|
|
|
|
B01 General
B01 Federal
B01 Reimbursable
|
8,026,472
232,049
3,114,419
|
297,240
200,000
|
8,323,712
232,049
3,314,419
|
8,305,912
232,049
2,913,902
|
17,800
|
8,323,712
232,049
2,913,902
|
(400,517)
|
|
|
|
|
|
B01 Total
|
11,372,940
|
497,240
|
11,870,180
|
11,451,863
|
17,800
|
11,469,663
|
(400,517)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7/28/2006 11 29 AM
|
|
|
|
|
8 of 33 Pages
|
|
|
|
|
|
EXH B FY05 xls
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
 |