|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATE OF MARYLAND
Comparison of Budget Expenditures and Encumbrances
For the Fiscal Year Ending June 30, 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Major Purpose or Function
|
Agency
|
Unit
|
Original
|
Budget
|
Authorized
|
|
|
|
|
|
|
|
Agency/ Name
|
Code
|
Number Fund
|
Budget
|
Amendments
|
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
|
|
M00
M00
|
J02 Reimbursable
|
565,133
|
117,000
|
682.133
|
657,281
|
21,687
|
678,968
|
(3,165)
|
|
|
|
Tola!
|
J02 Total
|
20,101,537
|
3,179,622
|
23.281,159
|
21,704,743
|
468,914
|
22,173,658
|
(1,107,501)
|
|
|
|
Alcohol and Drug Abuse Administration
|
K02 General
|
79,408,395
|
(255,964)
|
79,152.431
|
79,123,572
|
28,859
|
79,152,431
|
|
|
|
|
|
M00
|
K02 Special
|
17,810,510
|
1,772,173
|
19,582.683
|
19,235,484
|
|
19,235,484
|
(347,199)
|
|
|
|
|
M00
|
K02 Federal
|
32,803,690
|
|
32.803.690
|
28,791,016
|
|
28,791,016
|
(4,012,674)
|
|
|
|
|
M00
|
K02 Reimbursable
|
3,422,128
|
240,000
|
3.662.128
|
3,599,772
|
|
3,599,772
|
(62,356)
|
|
|
|
Total
|
K02 Total
|
133,444,723
|
1,756,209
|
135.200,932
|
130,749,844
|
28,859
|
130,778,703
|
(4,422,229)
|
|
|
|
Mental Hygiene:
|
|
|
|
|
|
|
|
|
|
|
|
Mental Hygiene Administration
|
M00
|
L01 General
|
324,501,310
|
3,276,833
|
327,778,143
|
327,777,981
|
|
327,777,961
|
(182)
|
|
|
|
|
M00
|
L01 Special
|
80,000
|
|
80,000
|
25,484
|
|
25,484
|
(54,516)
|
|
|
|
|
M00
|
L01 Federal
|
225,374,506
|
1,358,391
|
226,732.697
|
193,491,930
|
24,912
|
193,516,842
|
(33,216,055)
|
|
|
|
|
M00
M00
M00
|
L01 Reimbursable
|
1,600,000
|
263,230
|
1,763,230
|
1,731,531
|
|
1,731,531
|
(31,699)
|
|
|
|
Total
|
L01 Total
|
551,455,816
|
4,898,454
|
556,354,270
|
523,026,906
|
24,912
|
523,051,818
|
(33,302,452)
|
|
|
|
Maryland Psychiatric Research Center
|
L02 General
|
3,809,691
|
|
3,809.691
|
3,809,691
|
|
3,809,691
|
|
|
|
|
Total
|
L02 Total
|
3,809,691
|
-
|
3,809,691
|
3,809,691
|
.
|
3,809,691
|
|
|
|
|
Walter P. Carter Community Mental Health Center
|
L03 General
|
12,747,052
|
211,853
|
12,958,905
|
12,958,905
|
|
12,958,905
|
(0)
|
|
|
|
|
M00
M00
|
L03 Special
|
17,000
|
75,696
|
92.696
|
92,265
|
|
92,265
|
(431)
|
|
|
|
Total
|
L03 Total
|
12,764,052
|
287,549
|
13,051,601
|
13,051,169
|
|
13,051,169
|
(432)
|
|
|
|
Thomas B Finan Hospital Center
|
L04 General
|
14,183,638
|
319,387
|
14,503.025
|
14,503,025
|
|
14,503,025
|
|
|
|
|
|
M00
|
L04 Special
|
628,548
|
9,991
|
638.539
|
638,539
|
|
638,539
|
|
|
|
|
|
M00
|
L04 Federal
|
13,500
|
|
13,500
|
|
|
|
(13,500)
|
|
|
|
|
M00
M00
|
L04 Reimbursable
|
355,948
|
42,695
|
398.643
|
398,643
|
|
398,643
|
|
|
|
|
Total
|
L04 Total
|
15,181,634
|
372,073
|
15.553.707
|
15,540,207
|
-
|
15,540,207
|
(13,500)
|
|
|
|
Regional Institute for Children and Adolescents -
|
L05 General
|
8,107,199
|
108,169
|
8,215,368
|
8,215,368
|
|
8,215,368
|
|
|
|
|
Baltimore City
|
M00
|
LOS Special
|
280,493
|
3,051,741
|
3,332,234
|
2,987,954
|
|
2,987,954
|
(344,280)
|
|
|
|
|
M00
|
L05 Federal
|
83,868
|
|
83.868
|
75,621
|
|
75,621
|
(8,247)
|
|
|
|
|
M00
M00
|
L05 Reimbursable
|
55,074
|
|
55.074
|
55,074
|
|
55,074
|
|
|
|
|
Total
|
L05 Total
|
8,526,634
|
3,159,910
|
11.686.544
|
11,334,016
|
-
|
11,334,016
|
(352,528)
|
|
|
|
Crownsville Hospital Center
|
L06 General
|
27,262,786
|
(25,308,876)
|
1,953.910
|
1,953,910
|
|
1,953,910
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXH B FY05 xls
|
|
|
|
|
|
7/26/2006 11 37 AM
|
|
|
|
|
15 of 33 Pages
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
 |