|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATE OF MARYLAND
|
|
|
|
|
|
|
|
Comparison of Budget Expenditures and Encumbrances
For the Fiscal Year Ending June 30, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Major Purpose or Function
|
Agency
|
Unit
|
|
Original
|
Budget
|
Authorized
|
|
|
|
|
|
|
Agency/ Name
|
Code
|
Number
|
Fund
|
Budget
|
Amendments
|
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
Stale Treasurers' Office
|
|
|
|
|
|
|
|
|
|
|
|
|
Treasury Management
|
E20
|
B01
|
General
|
4.317,429
|
40,658
|
4,358.087
|
4.358.087
|
-
|
4.358,087
|
|
|
|
|
E20
|
BOI
|
Special
|
484,524
|
|
484.524
|
484,524
|
-
|
484.524
|
|
|
|
|
E20
|
BOI
|
Reimbursable
|
683.681
|
-
|
683,681
|
683.6B1
|
|
683,681
|
|
|
|
Tout
|
|
B01 Total
|
|
5,465,634
|
40.658
|
5.526.292
|
5.526.292
|
|
5.526,292
|
|
|
|
Insurance Protection
|
E20 "
|
B02
|
Reimbursable
|
33.026.453
|
|
33.026,453
|
16.193.750
|
|
16.193,750
|
(16,832,703)
|
|
|
Tolal
|
|
B02 Total
|
|
33,026,453
|
-
|
33.026.453
|
16.193.750
|
|
16,193,750
|
(16.832,703)
|
|
|
Bond Sale Expenses
|
E20
|
B03
|
General
|
22.000
|
|
22,000
|
22.000
|
|
22.000
|
|
|
|
|
E20
|
B03
|
Special
|
300,000
|
43,570
|
343,570
|
343.570
|
|
343,570
|
|
|
|
Tolal
|
|
B03 Total
|
|
322,000
|
43,570
|
365,570
|
365,570
|
|
365,570
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
E20 Total
|
|
|
38,834,087
|
84,228
|
38,918.315
|
22.085,612
|
|
22,085.612
|
(16,832.703)
|
|
|
State Department of Assessments and Taxation
|
ESO
|
COO
|
General
|
89.569.218
|
2,844.521
|
92,413,739
|
92280,852
|
|
92,280,852
|
(132.887)
|
|
|
|
E50
|
COO
|
Special
|
3,629,012
|
325,500
|
3.954.512
|
3.954,612
|
|
3.954.512
|
|
|
|
Tolal
|
E50 Total
|
|
|
93,198.230
|
3.170.021
|
96,368,251
|
96,235.364
|
|
96,235,364
|
(132,887)
|
|
|
Stale Lottery Agency
|
E75
|
000
|
Special
|
53,184,533
|
2,177.699
|
55.362,232
|
53,058.672
|
1.572,604
|
54,631,276
|
(730.956)
|
|
|
Tolal
|
E75 Total
|
|
|
53,184,533
|
2.177,699
|
55.362,232
|
53,058,672
|
1.572,604
|
54,631.276
|
(730,956)
|
|
|
Property Tax Assessment Appeals Board
|
E80
|
EOO
|
General
|
871,921
|
22.473
|
894,394
|
894,394
|
|
894.394
|
|
|
|
Total
|
E80 Total
|
|
|
871,921
|
22,473
|
894,394
|
894,394
|
-
|
894,394
|
|
|
|
Rcgisler of Wills
|
E90
|
GOO
|
General
|
25,000
|
|
25,000
|
|
|
|
(25,000)
|
|
|
Tolal
|
ESO Total
|
|
|
25,000
|
-
|
25,000
|
-
|
|
|
(25,000)
|
|
|
Budget and Fiscal Planning:
|
|
|
|
|
|
|
|
|
|
|
|
|
Department of Budget and Management
|
|
|
|
|
|
|
|
|
|
|
|
|
Office of ihe Secretary
|
F10
|
A0I
|
General
|
5,343,576
|
539,765
|
5.883,341
|
5,387,580
|
272.363
|
5.659.943
|
(223,398)
|
|
|
|
FtO
|
A01
|
Special
|
7,920.631
|
584,800
|
8.505.431
|
8.385.755
|
91.436
|
8,477,191
|
(28,240)
|
|
|
|
F10
|
A01
|
Reimbursable
|
186,359
|
89,214
|
275,573
|
230.572
|
-
|
230,572
|
(45,001)
|
|
|
Total
|
|
A01 Total
|
|
13.450,566
|
1,213,779
|
14.664.345
|
14.003.907
|
363.799
|
14.367.706
|
(296,639)
|
|
|
Office of Personnel Services and Bcncfils
|
F10
|
A02
|
General
|
77,157,068
|
(55,025,199)
|
22,131.869
|
21.749,399
|
4.605
|
21.754,003
|
(377,866)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ExhibitBFY2006.xls 7 of 33 Pages 7/16/2007 4:35 PM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![clear space](../../../images/clear.gif) |