|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
M00
. M00
M00
M00
M00
M00
|
|
|
|
|
|
|
|
|
|
|
Total
|
F05 Total
|
6,338,221
|
611.995
|
6.950.216
|
6.912.173
|
29.172
|
6.941.345
|
(6.871)
|
|
|
Aged and Chronically III Services:
Western Maryland Center
|
I03 General
I03 Special
I03 Reimbursable
|
17,537,554
793,625
756,001
|
61.748
9.900
2,001
|
17.619.300
803.525
758.002
|
17.546.300
733.699
757.934
|
|
17.546,300
733.699
757,934
|
(73.000)
(69.626)
(68)
|
|
|
Total
|
I03 Total
|
19,087,160
|
93.647
|
19.180,827
|
19.037.932
|
|
19.037.932
|
(142.895)
|
|
|
Deer's Head Center
|
I04 General
I04 Special
I04 Reimbursable
|
16,140,789
4,923,228
494,469
|
(1,150.723)
14.906
|
14,990,066
4.923.228
509.375
|
14,917,066
4.456.842
501.830
|
|
14.917.066
4.456.642
501.830
|
(73.000)
(466.386)
(7.545)
|
|
|
Total
|
I04 Total
|
21,558,486
|
(1.135.817)
|
20.422.669
|
19.675.737
|
|
19.875.737
|
(546.932)
|
|
|
Community Health Administration:
Laboratories Administration
|
J02 General
J02 Special
J02 Federal
J02 Reimbursable
|
16,260,415
65,600
3,523,724
581,793
|
(102.631)
24,000
1.514,013
161.036
|
16.157.784
109.600
5.037.737
742.829
|
15,756,702
100.854
4,692.591
726.802
|
101.082
173.721
|
15,657,784
100.854
4.866.312
726,802
|
(300.000)
(8.746)
(171.425)
(16.027)
|
|
|
Total
|
J02 Total
|
20,451,532
|
1.596.416
|
22.047,950
|
21.276.949
|
274.803
|
21.551,752
|
(496.198)
|
|
|
Alcohol and Drug Abuse Administration
|
K02 General
K02 Special
K02 Federal
K02 Reimbursable
|
77,802,531
17,514,467
31,037,273
3,422,128
|
1.344.284
670.128
3.438.494
3.770
|
79.146.615
16.184,595
34.475,767
3.425.898
|
75,092.116
18.184,595
34,375,767
3,374.076
|
|
75,092.116
18.184,595
34.375.767
3,374,076
|
(4.054.699)
(100.000)
(51.822)
|
|
|
Total
|
K02 Total
|
129,776,399
|
5.456.676
|
135.233.075
|
131.026.554
|
|
131,026,554
|
(4.206.521)
|
|
|
Mental Hygiene:
Mental Hygiene Administration
|
L01 General
L01 Special
L01 Federal
L01 Reimbursable
|
310,826,914
10,000
214,635,382
1,904,125
|
7.025.566
61.453.492
555
|
317.852.500
10.000
276.088,874
1.904.680
|
307.752,499
265,695.931
1.801.842
|
|
307,752,499
265,695,931
1,801,842
|
(10.100.001)
(10.000)
(10.392.943)
(102.838)
|
|
|
Total
|
L01 Total
|
527,376,421
|
68.479.633
|
595.656.054
|
575.250.272
|
|
575,250,272
|
(20.605.782)
|
|
|
Maryland Psychiatric Research Center
|
L02 General
|
3,809,691
|
|
3.809.691
|
3,809.691
|
|
3,809,691
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit B FY04.xls
|
|
|
|
|
15 of 33 Pages
|
|
|
|
|
10/25/2005 10:15 AM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![clear space](../../../images/clear.gif) |