|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATE OF MARYLAND
Comparison of Bsdget Expcodilam ud EacnmbriDces
For the root Year Ending Juie 30,2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Major Purpose or FddcIJod
|
Agency
|
Unit
|
|
Original
|
Budget
|
Authorized
|
|
|
|
|
|
|
Agency/Name
|
Code
|
Number
|
Fund
|
Budget
|
Amendments
|
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
Maryland Tax Court
|
C85
|
E00
|
General
|
567,499
|
6,611
|
574,110
|
551,740
|
|
551,740
|
(22.370)
|
|
|
Total
|
C85 Total
|
|
|
567.499
|
'6,611
|
574,110
|
551,740
|
.
|
551.740
|
(22,370)
|
|
|
Public Service Commission
|
C90
|
GOO
|
Special
|
11,561,118
|
|
11.561,118
|
11,538,420
|
936
|
11,539,356
|
(21.762)
|
|
|
Total
|
C90 Total
|
|
|
11,561,118
|
|
11,561,118
|
11.538,420
|
936
|
11,539,356
|
(21,762)
|
|
|
Office of (be People'i Gxrnsd
|
C9I
|
HOO
|
Special
|
2,582.232
|
|
2.582,232
|
2,582.232
|
|
2,582,232
|
|
|
|
Total
|
C91 Total
|
|
|
2,582,232
|
|
2.582,232
|
2,582,232
|
|
2.582,232
|
|
|
|
Subsequent Injury Fund
|
C94
|
lOO
|
Special
|
1.774,070
|
|
1.774.070
|
1.774,070
|
|
1.774.070
|
|
|
|
|
C94
|
100
|
Reimbursable
|
16,000
|
-
|
16,000
|
16,000
|
|
16,000
|
-
|
|
|
Total
|
C94 Total
|
|
|
1,790,070
|
|
1,790.070
|
1,790.070
|
-
|
1,790,070
|
|
|
|
Uninsured Employers Fund'
|
C96
|
J00
|
Special
|
975.127
|
|
975,127
|
953,786
|
|
953.786
|
(21.341)
|
|
|
CSS Total
|
|
|
975,127
|
|
975,127
|
953,786
|
|
953.786
|
(21,341)
|
|
|
Workers' Ccoujexisarion Canmissioa
|
csa
|
F00
|
Special
|
12,269,075
|
562.674
|
12,831,749
|
12.283,414
|
446,278
|
12.729.692
|
(102,057)
|
|
|
|
C98
|
FOO
|
RenuTursabte
|
30,154
|
|
30,154
|
30,154
|
-
|
30.154
|
|
|
|
Total
|
C98 Total
|
|
|
12,299,229
|
562.674
|
12,861,903
|
12,313.568
|
446,278
|
12.759.846
|
(102,057)
|
|
|
Board of Public Works
|
D05
|
E01
|
General
|
7,177,121
|
(2,473.604)
|
4,703,517
|
4,508,614
|
70,150
|
4,578,764
|
(124,753)
|
|
|
|
D05
|
E01
|
Special
|
1,803,744
|
(1.803.744)
|
|
-
|
|
-
|
|
|
|
Total
|
D05 Total
|
|
|
8,980,865
|
(4,277,348)
|
4.703,517
|
4,508,614
|
70.150
|
4,576,764
|
(124,753)
|
|
|
Board of Public Wcdu-Capital Appreciation
|
D06
|
E02
|
General
|
1,890,000
|
|
1,890.000
|
1,890,000
|
|
1,890,000
|
|
|
|
|
D06
|
E02
|
Special
|
2,400.000
|
-
|
2.400,000
|
2,400,000
|
-
|
2,400,000
|
-
|
|
|
Total
|
D06 Total
|
|
|
4.290.000
|
|
4,290,000
|
4,290,000
|
-
|
4.290.000
|
|
|
|
cxectiuve Department - Governor
|
DIO
|
A01
|
General
|
8,474,851
|
164,845
|
8.639.696
|
8,577.699
|
57.911
|
8.635.611
|
(4,085)
|
|
|
|
D10
|
A01
|
Reimbursable
|
73,887
|
-
|
73.887
|
66.141
|
-
|
66.141
|
(7,746)
|
|
|
Total
|
DIO Total
|
|
|
8,548,738
|
164.845
|
8,713,583
|
8.643.840
|
57,911
|
8,701,752
|
(11.831)
|
|
|
Office of Deaf and Hard of Hearing
|
D11
|
A04
|
General
|
218,650
|
2,233
|
220.883
|
194.609
|
26,249
|
220,858
|
(25)
|
|
|
Total
|
D11 Total
|
|
|
218,650
|
2.233
|
220,883
|
194,609
|
26,249
|
220,858
|
(25)
|
|
|
Department of Disabilities
|
DI2
|
A02
|
General
|
1,345,996
|
1,216.225
|
2,562,221
|
2.461.510
|
80,784
|
2.542,294
|
(19,927)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 of 33 Pages
|
|
7/16/20074:35 PM
|
|
|
|
|
Exhibit BFY2006.XJS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|