|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
Regional Institute for Children and Adolescents -Southern
Maryland
|
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
|
L14 General
L14 Special
L14 Federal
|
5,385,415
2,500
34,269
|
188,327
12,134
|
5,573,742
2,500
46,403
|
5,573,719
891
44,977
|
|
5,573,719
891
44,977
|
(23)
(1,609)
(1,426)
|
|
|
|
Total
|
L14 Total
|
5,422,184
|
200,461
|
5,622,645
|
5,619,587
|
|
5,619,587
|
(3,058)
|
|
|
|
Mental Retardation and Developmental Disabilities:
Developmental Disabilities Administration
|
M01 General
M01 Special
M01 Federal
|
329,971,742
3,100,000
198,501,511
|
(1,755,753)
3,647,063
|
328,215,989
3,100,000
202,148,574
|
328,192,589
1,630,598
201,133,699
|
23,256
|
328,215,845
1,630,598
201,133,699
|
(144)
(1,469,402)
(1,014,675)
|
|
|
|
Total
|
M01 Total
|
531,573,253
|
1,891,310
|
533,464,563
|
530,956,886
|
23,256
|
530,980,142
|
(2,484,421)
|
|
|
|
Rosewood Center
|
M02 General
M02 Special
|
38,570,354
106.995
|
1,025,772
138,281
|
39,596,126
245,276
|
39,596,125
219,659
|
|
39,596,125
219,659
|
(1)
(25,617)
|
|
|
|
Total
|
M02 Total
|
38,677,349
|
1,164,053
|
39,841,402
|
39,815,784
|
-
|
39,815,784
|
(25,618)
|
|
|
|
Holly Center
|
M05 General
M05 Special
M05 Federal
M05 Reimbursable
|
16,844,405
111,154
5,315
426,757
|
(45,229)
25,000
|
16,799,176
111,154
5,315
451,757
|
16,799,176
85,563
2,401
435,933
|
|
16,799,176
85,563
2,401
435,933
|
(25,591)
(2,914)
(15,824)
|
|
|
|
Total
|
M05 Total
|
17,387,631
|
(20,229)
|
17,367,402
|
17,323,073
|
|
17,323,073
|
(44,329)
|
|
|
|
Potomac Center
|
M07 General
M07 Special
|
9,252,943
5,000
|
(336,926)
|
8,916.017
5,000
|
8,916,017
2,381
|
|
8,916,017
2,382
|
(2,618)
|
|
|
|
Total
|
M07 Total
|
9,257,943
|
(336,926)
|
8,921,017
|
8,918,398
|
|
8,918,399
|
(2.618)
|
|
|
|
Joseph D.Brandenburg Center
|
M09 General
|
4,072,578
|
6,544
|
4,079,122
|
4,079,122
|
|
4,079,122
|
|
|
|
|
Total
|
M09 Total
|
4,072,578
|
6,544
|
4,079,122
|
4,079,122
|
|
4,079,122
|
-
|
|
|
|
Deputy Secretary for Health Care Financing
|
P01 General
P01 Federal
|
3,038
3,626
|
178,239
189,230
|
181,277
192,856
|
181,277
182,837
|
|
181,277
182,837
|
(10,019)
|
|
|
|
Total
|
P01 Total
|
6,664
|
367,469
|
374,133
|
364,114
|
|
364,114
|
(10,019)
|
|
|
|
Medical Care Programs Administration
|
Q01 General
Q01 Special
Q01 Federal
|
1,872.836,212
74,172,536
1,986,999,299
|
62,207,031
3,642,704
80,227,758
|
1,935,043,243
77,815,240
2,067,227,057
|
1,934,797,508
73,596,952
2.058,800,231
|
245,735
267,368
|
1,935,043,243
73,596,952
2,059.067,599
|
(4,218,288)
(8,159,458)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17 of 33 Pages
|
|
7/28/2006 11:37 AM
|
|
|
|
|
EXH B FY05.xls
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
 |