|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
|
|
|
|
|
|
|
|
|
|
|
Total
|
B07 Total
|
70,328.224
|
(1,200,000)
|
69.128.224
|
67.118.960
|
34.580
|
67.153.540
|
(1.974.684)
|
|
|
Western Maryland Region
|
B08 General
B08 Special
B08 Reimbursable
|
42,584,195
1,307,623
142.378
|
(43,000)
|
42,541,195
1,307,623
142.378
|
41,671.761
1,149,350
140,793
|
|
41,671,761
1,149,350
140.793
|
(669,434)
(158,273)
(1.585)
|
|
|
Total
|
BOS Total
|
44.034.196
|
(43.000)
|
43.991,196
|
42,961.905
|
|
42.961.905
|
(1.029.291)
|
|
|
State Use Industries
|
B09 Special
|
38,065.263
|
|
38.065.263
|
33.851,712
|
154.644
|
34.006.355
|
(4.058.908)
|
|
|
Total
|
B09 Total
|
38,065,263
|
|
38,065,263
|
33.851,712
|
154.644
|
34.006,355
|
(4.058.908)
|
|
|
Maryland Parole Commission
|
C01 General
|
4.200.098
|
71.000
|
4.271,098
|
4.268.436
|
|
4.268.436
|
(2.662)
|
|
|
Total
|
C01 Total
|
4.200.098
|
71,000
|
4.271,098
|
4.268,436
|
|
4.268,436
|
(2.662)
|
|
|
Division of Parole and Probation
|
C02 General
C02 Special
C02 Federal
C02 Reimbursable
|
61,420,877
100,000
121,417
2.244.960
|
(3.205,000)
|
78.215,877
100,000
121.417
2.244.968
|
76,341.057
93,208
86.394
1.575.069
|
17,359
|
76.358,416
93,208
86.394
1.575.069
|
(1,857,461)
(6.792)
(35,023)
(669.899)
|
|
|
Total
|
C02 Total
|
83,887,262
|
(3.205.000)
|
80.682.262
|
78.095.728
|
17.359
|
78.113.087
|
(2.569.175)
|
|
|
Patuxent Institution
|
D00 General
D00 Special
D00 Reimbursable
|
32.890.937
475,217
1,427.845
|
(350.000)
|
32,540,937
475,217
1.427,845
|
31.231.369
412,834
714.730
|
|
31.231,369
412,834
714.730
|
(1,309,568)
(62.383)
(713.115)
|
|
|
Total
|
D00 Total
|
34.793.999
|
(350.000)
|
34.443.999
|
32.358.932
|
|
32.358,932
|
(2.085.067)
|
|
|
Inmate Grievance Office
|
E00 Special
|
594.666
|
|
594.666
|
556.415
|
|
556.415
|
(38.251)
|
|
|
Total
|
E00 Total
|
594.666
|
|
594.666
|
556.415
|
|
556.415
|
(38,251)
|
|
|
Police and Correctional Training Commissions
|
G00 General
G00 Special
G00 Reimbursable
|
958.644
5.580,198
217.714
|
(60.000)
89.972
|
898.644
5.580,198
307,686
|
847.883
4,370,579
293.397
|
179,941
|
847,883
4,550,520
293.397
|
(50,761)
(1,029,678)
(14.289)
|
|
|
Total
|
G00 Total
|
6.756.556
|
29.972
|
6.786.528
|
5.511.860
|
179.941
|
5.691.800
|
(1.094.728)
|
|
|
Criminal Injuries Compensation Board
|
K00 Special
K00 Federal
|
4,562,684
1.349.000
|
|
4,582,884
1.349.000
|
2.870.041
1.291.000
|
|
2,870,041
1.291,000
|
(1.712,843)
(58.000)
|
|
|
Total
|
K00 Total
|
5.931.684
|
|
5.931.884
|
4.161.041
|
|
4.161.041
|
(1.770.843)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit B FY04.xls
|
|
|
|
|
23 of 33 Pages
|
|
|
|
|
10/25/2005 10:15 AM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![clear space](../../../images/clear.gif) |