|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
M00
M00
|
Q01 Reimbursable
|
5,437,720
|
7,305,567
|
12,743,287
|
12,359,962
|
1,458
|
12,361,420
|
(381,867)
|
|
|
|
Total
|
Q01 Total
|
3,939,445,767
|
153,383,060
|
4,092,828,827
|
4,079,554,653
|
514,561
|
4,080,069,213
|
(12,759,614)
|
|
|
|
Health Regulatory Commissions
|
R01 Special
|
77,940,924
|
18,380,763
|
96,321,687
|
83,409,373
|
455,604
|
83,864,977
|
(12.456,710)
|
|
|
|
Total
|
R01 Total
|
77,940,924
|
18,380,763
|
96,321,687
|
83,409,373
|
455,604
|
83,864,977
|
(12.456,710)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
M00 Total
|
|
6,020,129,722
|
215,375,150
|
6,235,504,872
|
6,141,768,652
|
11,912,368
|
6,153,681,021
|
(81,823,851)
|
|
|
|
Human Resources:
Department of Human Resources:
of the Secretary
|
Office
N00
N00
N00
N00
N00
N00
N00
N00
N00
N00
N00
N00
N00
N00
N00
N00
|
A01 General
A01 Special
A01 Federal
|
7,511,753
4,267,739
|
(62,876)
10,184
(22,448)
|
7,428,877
10,184
4,245,291
|
7,347,407
10,184
4,066,809
|
81,320
43,553
|
7,428,727
10,164
4,110,362
|
(150)
(134,929)
|
|
|
|
Total
|
A01 Total
|
11,779,492
|
(95,140)
|
11,684,352
|
11,424,400
|
124,873
|
11,549,273
|
(135,079)
|
|
|
|
Social Services Administration
|
B00 General
B00 Special
B00 Federal
B00 Reimbursable
|
13,073,905
12,565,563
134,694
|
(1,205,812)
6,325
(189,291)
|
11,868,093
6,325
12,376,272
134,694
|
11,785,129
6,325
9,771,158
62,776
|
82,915
152,498
|
11,868,044
6,325
9,923,656
62,776
|
(49)
(2,452,616)
(71,918)
|
|
|
|
Total
|
B00 Total
|
25,774,162
|
(1,388,778)
|
24,385,384
|
21,625,388
|
235,413
|
21,680,801
|
(2,524,583)
|
|
|
|
Community Services Administration
|
C01 General
C01 Special
C01 Federal
C01 Reimbursable
|
36,066,512
34,126,617
66,481,475
375,000
|
(1,728,571)
95,737
4,458,260
|
34,339,941
34,222,354
70,939,735
375,000
|
32,674,197
33,854,850
56,078,864
186,491
|
1,665,442
111,427
4,808,548
188,509
|
34,339,639
33,966,277
60,887,412
375,000
|
(302)
(256,077)
(10,052.323)
|
|
|
|
Total
|
C01 Total
|
137,051,604
|
2,825,426
|
139,877,030
|
122,794,402
|
6,773,927
|
129,568,328
|
(10,308,702)
|
|
|
|
Child Care Administration
|
D01 General
D01 Federal
|
11,334,823
13,783,297
|
(10,946)
(24,704)
|
11,323,877
13,758,593
|
10,684,973
7,882,048
|
638,853
2,336,557
|
11,323,827
10,218,605
|
(50)
(3,539,988)
|
|
|
|
Total
|
D01 Total
|
25,118,120
|
(35,650)
|
25,082,470
|
18,567,021
|
2,975,410
|
21,542,432
|
(3,540,038)
|
|
|
|
Operations Office
|
E01 General
E01 Special
E01 Federal
|
12,023,421
8,459,859
|
676,826
30,728
108,939
|
12,700,247
30,728
8,568,796
|
12,581,157
30,728
8,482,800
|
118,991
85,998
|
12,700,148
30,728
8,568,798
|
(99)
|
|
|
|
Total
|
E01 Total
|
20,483,280
|
816,493
|
21,299,773
|
21,094,685
|
204,988
|
21,299,674
|
(99)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18 of 33 Pages
|
|
|
|
|
|
7/28/2006 11:37 AM
|
|
|
|
|
EXH B FY05.xls
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
 |