|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
|
L06
L06
L06
|
Special
Federal
Reimbursable
|
478,623
18,600
52,556
|
(18,600)
(52,556)
|
478,623
|
333,397
|
|
333,397
|
(145,226)
|
|
|
|
|
Total
|
L06 Total
|
|
27,812,565
|
(25,380,032)
|
2,432,533
|
2,287,307
|
|
2,287,307
|
(145,226)
|
|
|
|
|
Eastern Shore Hospital Center
|
L07
L07
|
General
Special
|
15,175,815
223,159
|
139,724
|
15,315,539
223,159
|
15,315,539
128,154
|
|
15,315,539
128,154
|
(95,005)
|
|
|
|
|
Total
|
L07 Total
|
|
15,398,974
|
139,724
|
15,538,698
|
15,443,693
|
|
15,443,693
|
(95,005)
|
|
|
|
|
Springfield Hospital Center
|
L08
L08
|
General
Special
|
55,774,592
275,837
|
7,647,644
70,142
|
63,422,436
345,979
|
62,892,552
309,541
|
529,875
|
63,422,427
309,541
|
(9)
(36,438)
|
|
|
|
|
Total
|
L08 Total
|
|
56,050,429
|
7,717,986
|
63,768,415
|
63,202.093
|
529,875
|
63,731,968
|
(36,447)
|
|
|
|
|
Spring Grove Hospital Center
|
L09
L09
L09
L09
|
General
Special
Federal
Reimbursable
|
51,858,953
469,336
13,500
813,249
|
15,005,195
18,600
|
66,864,148
469,336
32,100
813,249
|
66,839,168
296,274
26,646
806,398
|
24,980
|
66,864,148
296,274
26,646
806,398
|
(173,062)
(5,454)
(6,851)
|
EXPENDITURES
|
|
|
|
Total
|
L09 Total
|
|
53,155,038
|
15,023,795
|
68,178.833
|
67,968,487
|
24,980
|
67,993,467
|
(185,366)
|
|
|
|
|
Clifton T. Perkins Hospital Center
|
L10
L10
L10
|
General
Special
Reimbursable
|
35,195,639
92,000
190,095
|
917,739
|
36,113,378
92,000
190,095
|
36,113,378
78,440
37,000
|
|
36,113,378
78,440
37,000
|
(13,560)
(153,095)
|
|
|
|
|
Total
|
L10 Total
|
|
35,477,734
|
917,739
|
36,395,473
|
36,228,818
|
|
36,228,818
|
(166,655)
|
|
|
|
|
John L. Gildner Regional Institute for Children and
Adolescents
|
L11
L11
L11
L11
|
General
Special
Federal
Reimbursable
|
9,893,565
99,964
66,236
406,801
|
187,407
165,932
|
10,080,972
99,964
68,236
572,733
|
10,080,972
74,591
58,696
572,733
|
|
10,080,972
74,591
58,696
572,733
|
(25,373)
(9,540)
|
|
|
|
|
Total
|
L11 Total
|
|
10,468,566
|
353,339
|
10,821,905
|
10,786,993
|
|
10,786,993
|
(34,912)
|
|
|
|
|
Upper Shore Community Mental Health Center
|
L12
L12
L12
|
General
Special
Reimbursable
|
7,219,868
150,380
156,063
|
107,870
34,065
23,502
|
7,327,738
184,445
179,565
|
7,327,738
177,526
149,070
|
|
7,327,738
177,526
149,070
|
(6,919)
(30,495)
|
|
|
|
|
Total
|
L12 Total
|
|
7,526,311
|
165,437
|
7,691,748
|
7,654,335
|
|
7,654,335
|
(37,413)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16 of 33 Pages
|
|
7/28/2006 11:37 AM
|
|
|
|
|
EXH B FY05.xls
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
 |