|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATE OF MARYLAND
Comparison of Budget Expenditures and Encumbrances
For the Fiscal Year Ending June 30,2004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Major Purpose or Function
Agency/ Name
|
Agency
Code
|
Unit
Number
|
Fund
|
Original
Budget
|
Budget
Amendments
|
Authorized
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
Disparity Grants
|
A15
|
O00
|
General
|
$105,831,420
|
|
$105,831,420
|
$105,831,420
|
|
|
$105,831,420
|
|
|
|
Total
|
A15 Total
|
|
|
105.831.420
|
|
105,831.420
|
105.831.420
|
|
|
105,831.420
|
|
|
|
Security Interest-Filing Fees
|
A18
|
R00
|
General
|
3.025.000
|
138.016
|
3.163.016
|
3.102.679
|
|
|
3,102,679 $
|
(60.337)
|
|
|
Total
|
A18 Total
|
|
|
3.025.000
|
138.016
|
3.163.016
|
3.102.679
|
|
|
3.102.679
|
(60.337)
|
|
|
Retirement Contribution Local Employees
|
A19
|
S00
|
General
|
1.624,743
|
|
1.624.743
|
1.624.743
|
|
|
1.624.743
|
|
|
|
Total
|
A19 Total
|
|
|
1.624.743
|
|
1.624.743
|
1.624.743
|
|
|
1.624.743
|
|
|
|
Electricity Generating Property Tax Grants
|
A20
|
T00
|
General
|
30.615.201
|
|
30.615.201
|
26.201.592
|
|
|
26.201.592
|
(4.413.609)
|
|
|
Total
|
A20 Total
|
|
|
30.615.201
|
|
30.615.201
|
26,201.592
|
|
|
26.201.592
|
(4.413.609)
|
|
|
General Assembly of Maryland
|
B75
|
A01
|
General
|
59.859,893
|
|
59.859.893
|
55.311.147
|
4.548.746
|
59.859.893
|
|
|
|
Total
|
B75 Total
|
|
|
59.859.893
|
|
59.859.893
|
55.311.147
|
4.548.746
|
59.859.693
|
|
|
|
Judiciary
|
C00
C00
C00
|
A00
A00
A00
|
General
Special
Federal
|
275,006.252
20.672.139
1.915.174
|
(213,000)
12.446,291
732.511
|
274,793.252
33,118,430
2.647.685
|
258,868.511
29,531.312
2.479.970
|
10.656,113
2,620.694
|
269.524,624
32,352,006
2.479.970
|
(5.268.628)
(766,424)
(167.715)
|
|
|
Total
|
C00 Total
|
|
|
297.593.565
|
12.965.802
|
310.559.367
|
290.879.793
|
13.476.807
|
304.356.599
|
(6.202.768)
|
|
|
Office of the Public Defender
|
C80
C80
C80
|
B00
B00
B00
|
General
Special
Reimbursable
|
61.029.202
260.168
1,431.780
|
45.000
169.955
|
61.074.202
260.168
1.601.735
|
58.659.303
122.692
1.475.594
|
1.573,899
|
60.233.202
122.692
1.475.594
|
(841.000)
(137.476)
(126.141)
|
|
|
Tout!
|
C80 Total
|
|
|
62.721.150
|
214.955
|
62.936.105
|
60.257.589
|
1.573.899
|
61.831.488
|
(1.104.617)
|
|
|
Office of the Attorney General
|
C81
C81
C81
C81
|
C00
C00
C00
C00
|
General
Special
Federal
Reimbursable
|
17,752.974
601.842
1.428,065
2.521.846
|
1.405.107
166.095
|
17,752.974
2.006.949
1.428,065
2,687.941
|
15,804.703
627,964
1.393.121
2.115.178
|
307,224
837,059
937
121.607
|
16.111,927
1,465.023
1.394.058
2.236.785
|
(1.641,047)
(541.926)
(34,007)
(451.156)
|
|
|
Total
|
C81 Total
|
|
|
22.304.727
|
1.571.202
|
23.875.929
|
19.940.966
|
1.266,827
|
21.207.793
|
(2.668.136)
|
|
|
Office of the State Prosecutor
|
C82
|
D00
|
General
|
899.624
|
|
899.624
|
822.953
|
|
822.953
|
(76.671)
|
|
|
Total
|
C82 Total
|
|
|
899.624
|
|
899.624
|
822.953
|
|
822.953
|
(76.671)
|
|
|
Mary land Tax Court
|
C85
|
E00
|
General
|
641.554
|
6.700
|
550.254
|
541.977
|
|
541,977
|
(8.277)
|
|
|
Total
|
C85 Total
|
|
|
541.554
|
8.700
|
550.254
|
541.977
|
|
541.977
|
(8.277)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit B FY04.xls
|
|
|
|
|
10/25/2005 10:15 AM
|
|
|
|
1 of 33 Pages
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![clear space](../../../images/clear.gif) |