|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
K00
|
A08 Special
|
528.743
|
|
528,743
|
359.391
|
50.000
|
409.391
|
(119.35
|
|
|
Total
|
A08 Total
|
1.651.952
|
(5,099)
|
1,646,853
|
1.434.580
|
92.920
|
1,527.500
|
(119,35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Engineering and Construction
|
K00
K00
K00
K00
K00
K00
K00
K00
K00
K00
K00
K00
K00
K00
K00
K00
K00
K00
K00
K00
K00
|
A09 General
A09 Special
A09 Reimbursable
|
1.353.557
4.170.752
|
101,277
|
1.353,557
4,170,752
101.277
|
1.253,557
3,219.284
|
328.923
101.277
|
1,253.557
3.548.207
101.277
|
(100,000)
(622,545)
|
|
|
Total
|
A09 Total
|
5.524.309
|
101,277
|
5.625.586
|
4.472.841
|
430,200
|
4.903.041
|
(722.545)
|
|
|
Chesapeake Bay Critical Areas Commission
|
A10 General
A10 Reimbursable
|
2,209.783
|
(1,831)
5,840
|
2.207.952
5.840
|
1,686.390
5.768
|
318.807
|
2,005.197
5.768
|
(202.755)
(72)
|
|
|
Total
|
A10 Total
|
2.209.763
|
4,009
|
2.213.792
|
1.692.159
|
318.807
|
2,010.965
|
(202,827)
|
|
|
Resource Assessment Service
|
A12 General
A12 Special
A12 Federal
A12 Reimbursable
|
5.052.150
9.046.442
2.595.859
1.238.521
|
(17,466)
150,429
35.000
455.425
|
5,034.684
9,198,871
2.630.859
1.693.946
|
4.639.809
4,239.521
2.005.687
1.376.757
|
360.213
3.880,036
185.699
144.529
|
5,000.022
8,119.556
2.191.385
1.521.286
|
(34.662)
(1.079.315)
(439.474)
(172.660)
|
|
|
Total
|
A12 Total
|
17.934.972
|
623.388
|
18.558.360
|
12.261.774
|
4.570.477
|
16.832.250
|
(1.726.110)
|
|
|
Maryland Environmental Trust
|
A13 General
A13 Special
A13 Reimbursable
|
522.894
224.093
617.164
|
|
522,894
224.093
617.164
|
492.803
125.746
|
980
|
493.783
125.746
|
(29.111)
(224,093)
(491.418)
|
|
|
Total
|
A13 Total
|
1.364.151
|
|
1.364.151
|
616.550
|
980
|
619,530
|
(744,621)
|
|
|
Chesapeake and Coastal Watershed Service
|
A14 General
A14 Special
A14 Federal
A14 Reimbursable
|
2.703.566
1.008.452
11.450.971
760.059
|
780.265
288.952
922,144
90.000
|
3.483.831
1,297,404
12,373.115
850.059
|
2.820,458
864,521
5.599.380
52.541
|
161,246
75,259
4,188,507
|
2.981.705
939,780
9.787,887
52.541
|
(502,126)
(357.624)
(2.585.226)
(797.518)
|
|
|
Tool
|
A14 Total
|
15.923.048
|
2.081.361
|
18.004.409
|
9.336.900
|
4,425.012
|
13.761.912
|
(4.242.497)
|
|
|
Education, Bay Policy and Growth Management
|
A15 General
A15 Special
A15 Federal
A15 Reimbursable
|
717,874
285.994
866,112
90.000
|
(439,720)
(285.994)
(866.112)
(90.000)
|
278.154
|
|
|
|
(278.154)
|
|
|
Total
|
A15 Total
|
1.959.980
|
(1.681.826)
|
278.154
|
|
|
|
(278.154)
|
|
|
Fisheries Services
|
A17 General
|
4,296,830
|
(342.516)
|
3.954,314
|
2.765.746
|
958.852
|
3.724.598
|
(229.716)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit B FY04.xls
|
|
|
|
|
12 of 33 Pages
|
|
10/25/2005 10:15 AM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![clear space](../../../images/clear.gif) |