|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
Public Service Commission
|
C90
C90
C90
|
G00
G00
G00
|
General
Special
Federal
|
12.684,981
|
21.404
|
12.684,981
21.404
|
11.567,536
|
584,830
|
12.152.366
|
(532.615)
(21.404)
|
|
|
Total
|
C90 Total
|
|
|
12.684,981
|
21,404
|
12.706.385
|
11,567.536
|
584,830
|
12.152,366
|
(554.019)
|
|
|
Office of the People's Counsel
|
C91
|
H00
|
Special
|
2.556.712
|
|
2.556.712
|
2.273.946
|
133.534
|
2.407,480
|
(149.232)
|
|
|
Total
|
C91 Total
|
|
|
2.556.712
|
|
2.556,712
|
2.273.946
|
133.534
|
2,407,480
|
(149.232)
|
|
|
Subsequent Injury Fund
|
C94
C94
|
I00
I00
|
Special
Reimbursable
|
1.771,540
16.000
|
|
1.771.540
16.000
|
1.766.655
16.000
|
4,459
|
1.771,314
16.000
|
(226)
|
|
|
Total
|
C94 Total
|
|
|
1.787.540
|
|
1.787.540
|
1.762.855
|
4.459
|
1.787.314
|
(226)
|
|
|
Uninsured Employers Fund
|
C96
|
J00
|
Special
|
944.823
|
|
944.823
|
911.262
|
680
|
911,942
|
(32.881)
|
|
|
|
C96 Total
|
|
|
944.823
|
|
944.823
|
911.262
|
660
|
911.942
|
(32.881)
|
|
|
Workers' Compensation Commission
|
C98
C98
|
F00
F00
|
Special
Reimbursable
|
12.773.269
28.697
|
|
12.773,269
28,697
|
11.408.091
28,697
|
1.262.512
|
12,670.603
28.697
|
(102,666)
|
|
|
Total
|
C98 Total
|
|
|
12.601.966
|
|
12.601.966
|
11.436.768
|
1.262.512
|
12.699.300
|
(102.666)
|
|
|
Board of Public Works
|
D05
D05
|
E01
E01
|
General
Special
|
6,000,181
1.125.000
|
(231,992)
5.403.744
|
5,768,189
6.528.744
|
4,996,865
6.068.519
|
12,911
460.225
|
5,009.776
6.528.744
|
(758,413)
|
|
|
Total
|
D05 Total
|
|
|
7.125.181
|
5.171,752
|
12.296.933
|
11.065.384
|
473.136
|
11.538.520
|
(758.413)
|
|
|
Board of Public Works-Capital Appropriation
|
006
006
|
E02
E02
|
General
Special
|
2.000.000
2.400.000
|
|
2,000,000
2.400,000
|
2,000,000
2,400,000
|
|
2.000.000
2.400.000
|
|
|
|
Total
|
D06 Total
|
|
|
4.400.000
|
|
4.400.000
|
4.400,000
|
|
4.400,000
|
|
|
|
Executive Department - Governor
|
010
D10
|
A01
A01
|
General
Reimbursable
|
8,373.643
|
5.400
55,000
|
8.379.043
55.000
|
7.965,231
45.730
|
189.211
|
8.154.442
45,730
|
(224.601)
(9.270)
|
|
|
Total
|
D10 Total
|
|
|
8.373,643
|
60.400
|
8,434.043
|
8.010.962
|
189,211
|
8.200.173
|
(233,870)
|
|
|
Office of Deaf and Hard of Hearing
|
D11
|
A04
|
General
|
223.293
|
|
223.293
|
217.821
|
112
|
217.933
|
(5.360)
|
|
|
Total
|
D11 Total
|
|
|
223.293
|
|
223.293
|
217.821
|
112
|
217.933
|
(5.360)
|
|
|
Office of Individuals with Disabilities
|
D12
|
A02
|
General
|
557.285
|
56,900
|
614.185
|
551.564
|
59,761
|
611.325
|
(2.860)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit B FY04.xls
|
|
2 of 33 Pages
|
|
10/25/2005 10:15 AM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![clear space](../../../images/clear.gif) |