|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATE OF MARYLAND
Comparison of Budget Expenditures sad Encumbrances
For the Fiscal Year Ending Jane 30,2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Major Purpose or Function
Agency/ Name
|
Agency
Code
|
Unit
Number
|
Fund
|
Original
Budget
|
Budget
Amendments
|
Authorized
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
|
|
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
|
F02
F02
F02
|
Special
Federal
Reimbursable
|
10,000
36,044,718
167,700
|
9,442
2,875,418
385,393
|
19,442
38,920,136
553,093
|
9,782
35,964,993
401,936
|
329,156
|
9,782
36,294,149
401,938
|
(9,660)
(2,625,987)
(151,155)
|
|
|
|
Total
|
F02 Total
|
|
104,656,049
|
3,358,379
|
108,014,426
|
104,894,120
|
333,506
|
105,227,626
|
(2,786,802)
|
|
|
|
Family Health Administration
|
F03
F03
F03
F03
|
General
Special
Federal
Reimbursable
|
44 004,380
40,829,690
80,264,135
50,000
|
(949,673)
1,116,445
8,272,081
|
43,054,707
41,946,135
88,536.216
50,000
|
42,790,042
33,025,276
83,989,872
50,000
|
264,405
8.437,314
89,884
|
43,054,447
41,462,590
64,079,758
50,000
|
(260)
(483,545)
(4,456,460)
|
|
|
|
Total
|
F03 Total
|
|
165,148,205
|
8,438,853
|
173,587,058
|
159,855,191
|
8,791,603
|
168,646,794
|
(4,940,264)
|
|
|
|
AIDS Administration
|
F04
F04
F04
|
General
Special
Federal
|
5,668,359
79,682
48,116 801
|
(134,438)
27,106
8,224,555
|
5,533,921
106.788
56,343.356
|
5,533,921
(266,725)
55,939,083
|
227,718
|
5,533,921
(266,725)
56,166,801
|
(373,513)
(176,555)
|
|
|
|
Total
|
F04 Total
|
|
53,866,842
|
8,117,223
|
61,984,065
|
61,206,279
|
227,718
|
61,433,997
|
(550,068)
|
|
|
|
Office of the Chief Medical Examiner
|
F05
F05
F05
|
General
Federal
Reimbursable
|
6,756,274
130,783
113,500
|
657,132
105,560
|
7,413,406
236,343
113,500
|
7,413,406
229,991
93,109
|
|
7,413,406
229,991
93,109
|
(6,352)
(20,391)
|
|
|
|
Total
|
F05 Total
|
|
7,000,557
|
762.692
|
7,763,249
|
7,736,506
|
-
|
7,736,506
|
(26,743)
|
|
|
|
Aged and Chronically Ill Services
Western Maryland Center
|
|
General
Special
Reimbursable
|
17,945,990
828,327
687,574
|
713,035
|
|
18,659,025
710,313
580,660
|
|
18,659,025
710,313
580,860
|
(118,014)
(106,714)
|
|
|
|
Total
|
I03 Total
|
|
19,461,891
|
713,035
|
20,174,928
|
19,950,198
|
|
19,950,198
|
(224,728)
|
|
|
|
Deer's Head Center
|
I04
I04
I04
|
General
Special
Reimbursable
|
16,341,043
4,572,270
468,651
|
(232,010)
107,346
|
16,109,033
4,679,616
468,651
|
16,108,428
4,039,211
20,301
|
605
|
16,109,033
4,039 211
20,301
|
(640,405)
(448,350)
|
|
|
|
Total
|
I04 Total
|
|
21,381,964
|
(124,684)
|
21,257,300
|
20,167,940
|
605
|
20,168,545
|
(1,088,755)
|
|
|
|
Community Health Administration
Laboratories Administration
|
J02
J02
J02
|
General
Special
Federal
|
|
688,736
2,373,886
|
16,722,594
60,000
5,796,432
|
16,496,644
42,102
4,508,716
|
225,950
221,276
|
16,722,594
42,102
4,729,993
|
(37,898)
(1,066,439)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7/28/2006 11 37 AM
|
|
|
|
|
EXH B FY05 xls
|
|
14 of 33 Pages
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
 |