|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATE OF MARYLAND
Comparison of Bodge! 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
|
|
|
|
E00
E00
E00
|
|
|
|
|
|
|
|
|
|
|
Total
|
A07 Total
|
1,780,471
|
4,167.649
|
5,948,120
|
5,430,928
|
177,747
|
5,608,675
|
(339,445)
|
|
|
Motor Vehicle Fuel Tax Division
|
A08 Special
|
2,328,339
|
|
2,328,339
|
2,048,384
|
16,059
|
2,064,443
|
(263,896)
|
|
|
Total
|
AM Total
|
2,328.339
|
|
2,328,339
|
2,048,384
|
16,059
|
2,064,443
|
(263,896)
|
|
|
Central Payroll Bureau
|
A09 General
|
3.516.331
|
|
3,516,331
|
3,172,923
|
930
|
3,173,853
|
(342,478)
|
|
|
Total
|
A09 Total
|
3,516.331
|
|
3,516,331
|
3,172,923
|
930
|
3,173,853
|
(342,478)
|
|
|
Information Technology Division
|
A10 Reimbursable
|
21,456.631
|
|
21.456.631
|
18,290,237
|
603.395
|
18,893,632
|
(2,562,999)
|
|
|
Total
|
A10 Total
|
21.456.631
|
|
21.456.631
|
18,290,237
|
603.395
|
18,893,632
|
(2,562,999)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
E00 Total
|
|
105,050.772
|
2.003.217
|
107.053.989
|
95,246,271
|
1.564.364
|
96,810.635
|
(10,243,354)
|
|
|
State Treasurers' Office
Treasury Management
|
E20
E20
E20
E20
E20
E20
|
B01 General
B01 Special
B01 Reimbursable
|
3,667.954
368.780
651.565
|
|
3,667,954
368,780
651,565
|
3,594,730
368,780
651,565
|
|
3,594,730
368,780
651,565
|
(73,224)
|
|
|
Total
|
B01 Total
|
4.688.299
|
|
4.688.299
|
4,615,075
|
|
4,615,075
|
(73,224)
|
|
|
Insurance Protection
|
B02 Reimbursable
|
26,463,417
|
|
26,463.417
|
19,281,247
|
|
19,281,247
|
(7,182,170)
|
|
|
Total
|
B02 Total
|
26,463,417
|
|
26,463.417
|
19,281,247
|
|
19,281,247
|
(7,182,170)
|
|
|
Bond Sale Expenses
|
B03 General
B03 Special
|
40,000
250,000
|
|
40,000
250,000
|
40,000
144,706
|
|
40,000
144,706
|
(105,294)
|
|
|
Total
|
B03 Total
|
290,000
|
|
290,000
|
184,706
|
|
184,706
|
(105,294)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
E20 Total
|
|
31,441,716
|
|
31,441,716
|
24,081,028
|
|
24,081,028
|
(7,360,688)
|
|
|
State Department of Assessments and Taxation
|
E50
E50
|
C00 General
C00 Special
|
79,147,276
2,751,876
|
862.224
|
79.147,276
3.614.100
|
76,410.563
3,154.094
|
|
76,410,563
3,154,094
|
(2,736,713)
(460,006)
|
|
|
Total
|
E50 Total
|
|
81,899,152
|
862,224
|
82,761,376
|
79,564.657
|
|
79,564,657
|
(3,196,7191
|
|
|
State Lottery Agency
|
E75
|
D00 Special
|
50.918.994
|
|
50,918,994
|
49,889,513
|
799.329
|
50,668,642
|
(230,152)
|
|
|
Total
|
E75 Total
|
|
50.918.994
|
|
50.918,994
|
49,889,513
|
799,329
|
50,688,842
|
(230,152)
|
|
|
Properly Tax Assessment Appeals Board
|
E80
|
E00 General
|
930.978
|
|
930.978
|
863.810
|
|
863,810
|
(67,168)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit B FY04.xls
|
|
|
|
|
7 of 33 Pages
|
|
10/25/2005 10:15 AM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![clear space](../../../images/clear.gif) |