|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
Eastern Shore Region
|
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
|
B07 General
B07 Special
B07 Reimbursable
|
68,161,394
2,623,364
348,548
|
(2,074,214)
75,000
|
66,087,180
2,698.364
348,548
|
66,010,850
2,639,918
327,296
|
27,109
|
66,037.959
2,639,918
327,296
|
(49,221)
(58,446)
(21,252)
|
|
|
|
Total
|
807 Total
|
71,133,306
|
(1,999,214)
|
69,134,092
|
68,978,063
|
27,109
|
69,005,173
|
(128,919)
|
|
|
|
Western Maryland Region
|
B08 General
B08 Special
B08 Reimbursable
|
43,177,149
1,236,944
142,378
|
637,801
40,000
|
43,814,950
1,236.944
182,378
|
43,704,156
1,197,136
174,941
|
105,274
|
43,809,430
1,197,136
174,941
|
(5,520)
(39,808)
(7,438)
|
|
|
|
Total
|
B08 Total
|
44,556,471
|
677,801
|
45,234,272
|
45,076,233
|
105,274
|
45,181,506
|
(52,766)
|
|
|
|
State Use Industries
|
B09 Special
|
39,259,765
|
700,000
|
39,959,765
|
39,810,596
|
144,459
|
39,955,055
|
(4,710)
|
|
|
|
Total
|
B09 Total
|
39,259,765
|
700,000
|
39,959,765
|
39,810,596
|
144,459
|
39,955,055
|
(4,710)
|
|
|
|
Maryland Parole Commission
|
C01 General
|
4,493,226
|
(76,680)
|
4,416,546
|
4,344,179
|
9,490
|
4,353,669
|
(62,877)
|
|
|
|
Total
|
C01 Total
|
4,493,226
|
(76,680)
|
4,416,546
|
4,344,179
|
9,490
|
4,353,669
|
(62,877)
|
|
|
|
Division of Parole and Probation
|
C02 General
C02 Special
C02 Reimbursable
|
80,979,687
99,273
931,828
|
734,496
10,000
1,478,926
|
81,714,183
109,273
2,410,754
|
81,037,209
100,575
1,612,098
|
384,380
|
81,421,588
100,575
1,612,098
|
(292,595)
(8,698)
(798,656)
|
|
|
|
Total
|
C02 Total
|
82,010,788
|
2,223,422
|
84,234,210
|
82,749,882
|
384,380
|
83,134,262
|
(1,099,948)
|
|
|
|
Patuxent Institution
|
D00 Genera)
D00 Special
D00 Reimbursable
|
32,975,004
469,977
1,321,363
|
277,138
|
33,262,142
469,977
1,321,363
|
33,154,141
430,221
559,301
|
49,615
|
33,203,755
430,221
559,301
|
(48,387)
(39,756)
(762,062)
|
|
|
|
Total
|
D00 Total
|
34,766,344
|
277,138
|
35,043,482
|
34,143,662
|
49,615
|
34,193,277
|
(850,205)
|
|
|
|
|
E00 Special
|
563,576
|
|
563,576
|
537,496
|
2,832
|
540,328
|
(23,248)
|
|
|
|
Total
|
E00 Total
|
563,576
|
-
|
563,576
|
537,496
|
2,832
|
540,328
|
(23,248)
|
|
|
|
Police and Correctional Training Commissions
|
G00 General
G00 Special
G00 Reimbursable
|
834.904
6,802,606
205,270
|
18,745
169,658
|
853,649
6,802.606
374,928
|
816,181
5,860,925
374,928
|
94,387
|
816,181
5,955,322
374,928
|
(37,488)
(847,284)
|
|
|
|
Total
|
G00 Total
|
7,842,780
|
188,403
|
8,031,183
|
7,052,034
|
94,397
|
7,146,431
|
(884,752)
|
|
|
|
Criminal Injuries Compensation Board
|
K00 Special
K00 Federal
|
4,546,700
1,421.000
|
|
4,546,700
1,421,000
|
4,094,097
1,421,000
|
|
4,094,097
1,421,000
|
(452,603)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7/28/2006 11:37 AM
|
|
|
|
|
22 of 33 Pages
|
|
|
|
|
|
EXH B FY05.xls
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
 |