|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATE OF MARYLAND
Comparison of Budget Expenditures and Encumbrances
For the Fiscal Year Ending June 30, 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Major Purpose or Function
Agency/Name
|
Agency
Code
|
Unit
Number
|
Fund
|
Original
Budget
|
Budget
Amendments
|
Authorized
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
|
Disparity Grants
|
A15
|
O00
|
General
|
$93,102,399
|
|
$93,102,399
|
$93,102,399
|
|
$93,102,399
|
|
|
|
|
Total
|
A15 Total
|
|
|
83,102,399
|
.
|
93,102,399
|
93,102,399
|
-
|
93,102,399
|
|
|
|
|
Security Interest-Filing Fees
|
A18
|
R00
|
General
|
3,196,000
|
|
3,196,000
|
2,951,793
|
|
2,951,793 $
|
(244,207)
|
|
|
|
Total
|
A18 Total
|
|
|
3,196,000
|
-
|
3,196,000
|
2,951,793
|
|
2,951,793
|
(244 207)
|
|
|
|
Retirement Contribution Local Employees
|
A19
|
S00
|
General
|
1,576,711
|
|
1,576,711
|
1,576,711
|
|
1,576,711
|
|
|
|
|
Total
|
A19 Total
|
|
|
1,576,711
|
|
1,576,711
|
1,576,711
|
-
|
1,576,711
|
|
|
|
|
Electricity Generating Property Tax Grants
|
A20
|
T00
|
General
|
30,615,201
|
|
30,615,201
|
30,615,201
|
|
30,615 201
|
|
|
|
|
Total
|
A20 Total
|
|
|
30,615,201
|
-
|
30,615,201
|
30,615,201
|
.
|
30,615,201
|
|
|
|
|
General Assembly of Maryland
|
B75
|
A01
|
General
|
60,883,913
|
$435,768
|
61,319,681
|
58,131,184
|
$3,188,497
|
61,319,661
|
|
|
|
|
Total
|
B75 Total
|
|
|
60,883,913
|
435,768
|
61,319,661
|
58,131,184
|
3,188.497
|
61,319,681
|
-
|
|
|
|
Judiciary
|
C00
C00
C00
|
A00
A00
A00
|
General
Special
Federal
|
277,919,591
33,705,432
2,691,165
|
2,534,914
4,027,448
|
280,454,505
37,732,680
2,691,165
|
270,422.714
29,426,520
2,512,826
|
7.691.037
1,231,497
|
278,113,751
30,658,017
2 512,828
|
(2 340,754)
(7,074,863)
(178,337)
|
|
|
|
Total
|
C00 Total
|
|
|
314,316,188
|
6,562,362
|
320,878,550
|
302,362,062
|
8.922.534
|
311,284,596
|
(9 593,954)
|
|
|
|
Office of the Public Defender
|
C80
C80
C80
|
B00
B00
B00
|
General
Special
Reimbursable
|
63,589,619
109,786
1,376,790
|
5,176,724
167,945
|
68,766,343
277,731
1,376,790
|
68,766,343
204,492
1,360,135
|
|
68,766,343
204,492
1,360,135
|
(73,239)
(16,655)
|
|
|
|
Total
|
C80 Total
|
|
|
65,078,195
|
5,344,669
|
70,420,864
|
70,330,969
|
-
|
70,330,969
|
(89,895)
|
|
|
|
Office of the Attorney General
|
C81
C81
C81
C81
|
C00
C00
C00
C00
|
General
Special
Federal
Reimbursable
|
17,254,411
1,411,145
1,553,320
2,523,225
|
157,626
13,728
431,719
|
17,412,037
1,424,873
1,553,320
2,954,944
|
16,250,688
884,608
1,416,133
2 229,966
|
737,065
67,583
55.706
|
16,987,750
972,190
1,416,133
2,285,672
|
(424,287)
(452,683)
(137,187)
(669,272)
|
|
|
|
Total
|
C81 Total
|
|
|
22,742,101
|
603,073
|
23,345,174
|
20,781,391
|
680.354
|
21,661,745
|
(1,683,429)
|
|
|
|
Office of the State Prosecutor
|
C82
C82
|
D00
D00
|
General
Reimbursable
|
877,299
|
32,114
61,906
|
909,413
61,906
|
891,231
58,461
|
|
891,231
58,461
|
(18,182)
(3,445)
|
|
|
|
Total
|
C82 Total
|
|
|
877,299
|
94,020
|
971,319
|
949,692
|
|
949,692
|
(21,627)
|
|
|
|
Maryland Tax Court
|
C85
|
E00
|
General
|
551,024
|
7,614
|
558,638
|
550,537
|
|
550,537
|
(8,101)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXH B FY05xls
|
|
|
|
|
|
7/28/2006 11.25 AM
|
|
|
|
|
1 of 33 Pages
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
 |