|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
Fire Prevention Commission and Fire Marshall
|
W00
W00
W00
W00
|
A02
A02
A02
A02
|
General
Special
Federal
Reimbursable
|
5,579,619
10,002,001
296,252
|
67,554
49,000
|
5,647.173
10,002.001
49,000
296,252
|
5,397,203
10,000,000
173,740
|
40,951
|
5,438,154
10.000.000
173,740
|
(209,019)
(2,001)
(49,000)
(122,512)
|
|
|
|
Total
|
A02 Total
|
|
15,877,872
|
116,554
|
15,994,426
|
15,570,942
|
40,951
|
15.611,893
|
(382,533)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
W00 Total
|
|
|
270,444,590
|
23,745,435
|
294,190,025
|
274,494,782
|
7,231,713
|
281,726.495
|
(12,463,530)
|
|
|
|
Public Debt:
Redemption and Interest on State Bonds
|
X00
|
A00
|
Debt Service
|
560,359,625
|
(45,000)
|
560,314,625
|
553,783,371
|
|
553,783,371
|
(6,531,254)
|
|
|
|
Total
|
X00 Total
|
|
|
560,359,625
|
(45,000)
|
560,314,625
|
553,783,371
|
|
553.783,371
|
(6,531,254)
|
|
|
|
State Reserve Fund:
Revenue Stabilization Fund
|
Y01
|
A01
|
General
|
103,652,618
|
|
103,652,618
|
103,652,618
|
|
103,652,618
|
|
|
|
|
Total
|
Y01 Total
|
|
|
103,652,618
|
|
103,652,618
|
103,652,618
|
|
103,652,618
|
-
|
|
|
|
Dedicated Purpose Account
|
Y02
|
A02
|
General
|
3,000,000
|
8,000,000
|
11,000,000
|
11,000,000
|
|
11,000,000
|
|
|
|
|
Tola!
|
Y02 Total
|
|
|
3,000,000
|
8,000,000
|
11,000,000
|
11,000,000
|
|
11,000.000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Y00 Total
|
|
|
106,652,618
|
8,000,000
|
114,652,618
|
114,652,618
|
|
114.652.618
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grand Total
|
|
|
$ 24,630,514,966
|
$ 1,294,246,793 $
|
25,924,761,759
|
$ 24,513,541,760
|
$ 579,353,957
|
$ 25,092,895,717
|
$ (831,866,042)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32 of 33 Pages
|
|
|
|
|
|
7/28/2006 11:37 AM
|
|
|
|
|
EXH B FY05.xls
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
 |