|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
MD Institute for Emergency Medical Services Systems
|
D53
D53
D53
|
T00
T00
T00
|
Special
Federal
Reimbursable
|
10.525,311
100.000
|
913.519
387.186
227.700
|
11,438.830
487.186
227.700
|
10.571,625
336.991
90.428
|
229,720
4.149
101.773
|
10,801.345
341,140
192.201
|
(637.485)
(146.046)
(35.499)
|
|
|
Total
|
D53 Total
|
|
|
10.625,311
|
1.528.405
|
12,153.716
|
10.999.043
|
335.642
|
11.334.685
|
(819.031)
|
|
|
Department of Veterans' Affairs
|
D55
D55
D55
|
P00
P00
P00
|
General
Special
Federal
|
9,341.867
207.435
6.721.985
|
35.000
184.000
|
9.341.867
242.435
6.905.985
|
6.721,579
242,435
5.439.687
|
90,272
|
6,811,851
242,435
5,439,687
|
(530,016)
(1.466.298)
|
|
|
Total
|
D55 Total
|
|
|
16.271.287
|
219.000
|
16.490.287
|
14.403,701
|
90.272
|
14,493,973
|
(1.996.314)
|
|
|
State Archives
|
D60
D60
D60
|
A10
A10
A10
|
General
Special
Federal
|
2.610.687
2.008.254
|
(1.700)
6.279.683
250.360
|
2,608,987
8,287,937
250,360
|
2,413,166
5,049.287
218.590
|
3,204.827
|
2.413,166
6,254,114
218,590
|
(195.821)
(33.823)
(31.770)
|
|
|
Total
|
D60 Total
|
|
|
4.618.941
|
6.528.343
|
11.147,284
|
7.681.043
|
3,204,827
|
10.885.870
|
(261.414)
|
|
|
Maryland Insurance Administration:
Maryland Insurance Administration
|
D80
D80
D80
|
Z01
|
Special
|
22.234.005
|
1 128.559
|
23,362.564
|
22.041.773
|
782.333
|
22.624,106
|
(538.458)
|
|
|
Total
|
Z01 Tote!
|
I
|
22.234.005
|
1.128.559
|
23.362.564
|
22.041.773
|
782.333
|
22.624.106
|
(538.458)
|
|
|
Health Insurance Safely Net Programs
|
Z02
Z02
|
Special
Federal
|
248.997
|
78,292,366
349.481
|
78.541,363
349.481
|
46.393.460
349.481
|
43.490
|
46.436,950
349.481
|
(32,104,413)
(0)
|
|
|
Total
|
Z02 Total
|
|
248.997
|
78.641.847
|
78.890,844
|
46.742.940
|
43.490
|
46.786.430
|
(32.104,414)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
D80 Total
|
|
|
22.483.002
|
79.770.406
|
102.253.408
|
68.784.714
|
825.823
|
69.610.537
|
(32.642,871)
|
|
|
Governor's Workforce Investment Board
|
D86
DB6
D86
D86
|
Y00
Y00
Y00
Y00
|
General
Special
Federal
Reimbursable
|
204.116
532.534
|
22,750
62.004
|
204.116
22.750
62.004
532.534
|
153.087
19.181
61.686
337.632
|
3,569
8.836
|
153,087
22.750
61.686
346.668
|
(51.029)
(318)
(165.866)
|
|
|
Total
|
D86 Total
|
|
|
736.650
|
84.754
|
821,404
|
571.785
|
12,405
|
584.190
|
(237,214)
|
|
|
FORVM for Rural Maryland
|
D88
088
|
V00
V00
|
General
Federal
|
111.246
116.241
|
(111.246)
(116.241)
|
|
-
|
|
|
|
|
|
Total
|
D88 Total
|
|
|
227.487
|
(227.487)
|
|
|
|
|
|
|
|
Canal Place Preservation and Development Authority
|
D90
|
U00
|
General
|
255.487
|
|
255,487
|
245.906
|
|
245,906
|
(9.581)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit B FY04.xls
|
|
|
|
|
10/25/2005 10:15 AM
|
|
|
|
5 of 33 Pages
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![clear space](../../../images/clear.gif) |