|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATE OF MARYLAND
Comparison of Budget Expenditures and Encumbrances
For tbe Fiscal Year Ending June 30,2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Majnr Purpose or Functicn
|
Agency
|
Unit
|
Original
|
8udget
|
Authorized
|
|
|
|
|
|
|
Agency/ Name
|
Code
|
Number Fund
|
Budget
|
Amendments
|
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
Division of Pretrial Detention and Services
|
QOO
|
POO General
|
122,555.249
|
7.234.108
|
129,789.357
|
129,789.357
|
|
129,789.357
|
|
|
|
|
QOO
|
POO Special
|
2.475.803
|
265,000
|
2.740.803
|
2.661.611
|
- .
|
2.661.811
|
(78,992)
|
|
|
|
QOO
|
POO Federal
|
10,000
|
|
10.000
|
4,050
|
|
4,050
|
(5,950)
|
|
|
Total
|
|
POO Total
|
125.041.052
|
7,499,108
|
132.540,160
|
132,455,218
|
-
|
132.455.218
|
(84,942)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QOO Total
|
|
1,000.040.998
|
104,387,167
|
1,104.428.165
|
1.060.372,008
|
35,160.979
|
1,095.532,987
|
(8,895,178)
|
|
|
Education:
|
|
|
|
|
|
|
|
|
|
|
|
Slate Department of Education:
|
Headquarters ROO
|
AOt General
|
101,615.630
|
12.085,218
|
113.700,848
|
79,394,588
|
34.153.636
|
113.548223
|
(152,625)
|
|
|
|
ROO
|
AOt Special
|
5,184.460
|
3.042.819
|
8.227.279
|
5,402,083
|
1,357.577
|
6,759.660
|
(1.467.619)
|
|
|
|
ROO
|
A01 Federal
|
122,928,253
|
27,656,098
|
150.584,351
|
115,594,985
|
17.880.472
|
133,475,457
|
(17,108,894)
|
|
|
|
ROO
|
AOt Reimbursable
|
458,000
|
787.911
|
1,245,911
|
416,905
|
99298
|
516.203
|
(729.708)
|
|
|
Total
|
|
A01 Total
|
230,186,343
|
43,572,046
|
273,758.389
|
200,808,560
|
53.490,983
|
254,299,543
|
(19,458,846)
|
|
|
Aid to &lucalion
|
ROO
|
A02 General
|
4,055,659.292
|
(7,545,837)
|
4.048.113,455
|
4,036,236.145
|
5,594.369
|
4,041.830,515
|
(6,282,940)
|
|
|
|
ROO
|
A02 Special
|
|
44.667
|
44.667
|
6.400
|
38267
|
44.667
|
-
|
|
|
|
ROO
|
A02 Federal
|
743,265.522
|
34,624,804
|
777.B90.326
|
564.728,505
|
170.741,777
|
735.470,282
|
(42.420,044)
|
|
|
|
ROO
|
A02 Reimbursable
|
392.000
|
|
392.000
|
154,309
|
193,209
|
347.518
|
(44,482)
|
|
|
Total
|
|
A02 Total
|
4.799,316.814
|
27,123,634
|
4,826.440,448
|
4.601,125.360
|
176,567,622
|
4.777,692.982
|
(48,747,466)
|
|
|
Ftmding for lEdttcauonal Organizations
|
ROO
|
A03 General
|
20,164.353
|
307,837
|
20.472.190
|
20,472,190
|
|
20,472,190
|
|
|
|
|
ROO
|
A03 Special
|
2,910,000
|
-
|
2,910,000
|
966.940
|
1,849.152
|
2.816,092
|
(93.908)
|
|
|
Total
|
|
A03 Total
|
23,074,353
|
307,837
|
23.382.190
|
21.439,130
|
1.849,152
|
23.288,282
|
(93.908)
|
|
|
Subcabinet Fund
|
ROO
|
A04 General
|
34.133,577
|
80,369
|
34,213.946
|
27.421,339
|
6.792.607
|
34213,946
|
|
|
|
|
ROO
|
A04 Special
|
647,712
|
-
|
647,712
|
83.211
|
516,789
|
600,000
|
(47,712)
|
|
|
|
ROO
|
A04 Federal
|
23,624,560
|
-
|
23.624.560
|
16,172,855
|
3.284.569
|
19.457,424
|
(4,167.136)
|
|
|
|
ROO
|
A04 Reimbursable
|
1,500,000
|
- -
|
1,500,000
|
1,244,817
|
255,183
|
1.500.000
|
.
|
|
|
Total
|
|
A04 Total
|
59,905,849
|
80,369
|
59,986,218
|
44,922,222
|
10.849.148
|
55,771,370
|
(4,214.848)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ROO Total
|
|
5,112,483,359
|
71,083,886
|
5,183.567,245
|
4,868,295,272
|
242,756,904
|
5.111.052,176
|
(72,515.069)
|
|
|
Morgan Slate University
|
R13
|
MOO Unrestricted
|
125,713,641
|
607,852
|
126.321,493
|
122,238,970
|
|
122,238,970
|
(4,082.523)
|
|
|
|
R13
|
MOO Restricted
|
45,264.941
|
-
|
45264,941
|
38.485,919
|
|
38,485,919
|
(6,779,022)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ExhibttBFY20O6jds
|
|
|
|
|
23 of 33 Pages
|
|
7/1672007 4:35 PM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![clear space](../../../images/clear.gif) |