|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
Maryland Port Administration
|
J03
J03
J03
|
D00
D00
D00
|
Special
Federal
Reimbursable
|
186,052,316
4,017,000
|
16,893,184
(1,839,000)
100,000
|
202,945,500
2,178,000
100,000
|
170,725,248
308,210
100,000
|
575,220
|
171,300,468
308,210
100,000
|
(31,645,032)
(1,869,790)
|
|
|
|
Total
|
J03 Total
|
|
|
190,069,316
|
15,154,184
|
205,223,500
|
171,133,459
|
575,220
|
171,708,679
|
(33,514,821)
|
|
|
|
State Motor Vehicle Administration
|
J04
J04
J04
|
E00
E00
E00
|
Special
Federal
Reimbursable
|
142.853,169
15,000
|
(2,469,710)
450,929
638,000
|
140,383,459
465,929
638,000
|
124,548,945
240,295
614,387
|
9,079,998
|
133,628,943
240,295
614,387
|
(6,754,516)
(225,634)
(23,613)
|
|
|
|
Total
|
J04 Total
|
|
|
142,866,169
|
(1,380,781)
|
141,487,388
|
125,403,626
|
9,079,998
|
134,483,625
|
(7,003,763)
|
|
|
|
Maryland Transit Administration
|
J05
J05
|
H01
H01
|
Special
Federal
|
523,008,631
185,679,231
|
87,167,555
30,820,000
|
610,176,186
216,499,231
|
590,204,469
142,431,121
|
|
590,204,469
142,431,121
|
(19,971,717)
(74,068,110)
|
|
|
|
Total
|
J05 Total
|
|
|
708,687,862
|
117,987,555
|
826,675,417
|
732,635,590
|
-
|
732,635,590
|
(94,039,827)
|
|
|
|
Maryland Aviation Administration
|
J06
J06
|
I00
I00
|
Special
Federal
|
191,829,102
25,236,500
|
446,681
13,134,394
|
192,275,783
38,370,894
|
166,028,946
18,038,574
|
850,310
|
166,879,256
18,038,574
|
(25,396,527)
(20,332,320)
|
|
|
|
Total
|
J06 Total
|
|
|
217,065,602
|
13,581,075
|
230,646,677
|
184,067,520
|
850,310
|
184,917,829
|
(45,728,848)
|
|
|
|
Department of Natural Resources.
Office of the Secretary
|
K00
K00
K00
K00
K00
K00
K00
K00
K00
K00
K00
K00
|
A01
A01
A01
A01
|
General
Special
Federal
Reimbursable
|
5,354,340
6,946,121
138,713
|
437.892
523,409
11,250
2,000
|
5,792,232
7,469,530
149,963
2,000
|
5,735,313
6,949,000
138,713
1,500
|
51,520
|
5,786,833
6,949,000
138,713
1,500
|
(5,399)
(520,530)
(11,250)
(500)
|
|
|
|
Total
|
A01 Total
|
|
12,439,174
|
974,551
|
13,413,725
|
12,824,526
|
51,520
|
12,876,046
|
(537,679)
|
|
|
|
Forestry Service
|
A02
A02
A02
A02
|
General
Special
Federal
Reimbursable
|
5,762,400
1,779,802
1,487,158
205,356
|
27,185
250,000
325,360
|
5,789,585
2,029,802
1,812,518
205,356
|
5,789,422 12
1,812.662 83
1,239,624 08
177,580 40
|
129
41,828
243,394
27,011
|
5,789,551
1,654,491
1,483,018
204,592
|
(34)
(175,311)
(329,500)
(764)
|
|
|
|
Total
|
A02 Total
|
|
9,234,716
|
602,545
|
9,837,261
|
9,019,289
|
312.383
|
9,331,652
|
(505,609)
|
|
|
|
Wildlife and Heritage Service
|
A03
A03
A03
A03
|
General
Special
Federal
Reimbursable
|
230,973
6,078,243
2,479,445
50,048
|
(25,302)
350,000
353,571
105,544
|
205,671
6,428,243
2,833,016
155,592
|
205,671
5,719,897
2,563,734
53,047
|
290,804
165,605
|
205,671
6,010,701
2,749,339
53,047
|
(417,542)
(83,677)
(102,545)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7/28/2006 11 29 AM
|
|
|
|
|
10 of 33 Pages
|
|
|
|
|
|
EXH B FY05 xls
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
 |