|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATE OF MARYLAND
Companion 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
M00
|
|
|
|
|
|
|
|
|
|
Total
|
L02 Total
|
3,809.691
|
|
3.809.691
|
3.809.691
|
3.809.691
|
|
|
|
Walter P. Carter Community Mental Health Center
|
L03 General
L03 Special
|
12,397,990
17,000
|
221,000
|
12.618.990
17.000
|
12,618,946
17.000
|
12.618.946
17.000
|
(44)
(0)
|
|
|
Total
|
L03 Total
|
12,414,990
|
221.000
|
12.635.990
|
12.635.946
|
12.635.946
|
(44)
|
|
|
Thomas B. Finan Hospital Center
|
L04 General
L04 Special
L04 Federal
L04 Reimbursable
|
13,996,924
614.469
13,500
345,265
|
(69,711)
|
13,927.213
614.469
13.500
345,265
|
13.927,213
614.469
3.434
345,265
|
13.927,213
614.469
3.434
345,285
|
(10.066)
|
|
|
Total
|
L04 Total
|
14,970,158
|
(69,711)
|
14,900,447
|
14,890,381
|
14.890.381
|
(10.066)
|
|
|
Regional Institute Tor Children and Adolescents -
Baltimore City
|
L05 General
L05 Special
L05 Federal
L05 Reimbursable
|
9.512,211
340.181
86,151
50.500
|
3,539
19,670
3,450
|
9.515.750
359.851
86.151
53.950
|
9,515.750
351,484
80.804
53,950
|
9.515.750
351,484
80,604
53.950
|
(8,367)
(5,347)
|
|
|
Total
|
L05 Total
|
9.989.043
|
26.659
|
10.015,702
|
10.001.988
|
10,001,988
|
(13,714)
|
|
|
Crownsville Hospital Center
|
L06 General
L06 Special
L06 Federal
L06 Reimbursable
|
33.331.064
448,968
17,832
51,672
|
(2,231,373)
20,780
1.500
17.053
|
31.099,711
469,748
19.332
68.725
|
31.099,711
430,177
17.134
60.772
|
31,099.711
430.177
17.134
60.772
|
(0)
(39.571)
(2,198)
(7.953)
|
|
|
Total
|
L06 Total
|
33,849,556
|
(2.192.040)
|
31.657.516
|
31.607.795
|
31.607.795
|
(49.721)
|
|
|
Eastern Shore Hospital Center
|
L07 General
L07 Special
L07 Reimbursable
|
14,708.033
255.777
|
(210,056)
1.613
|
14.497.977
255.777
1.613
|
14.497.977
188,402
1.608
|
14.497.977
188,402
1,608
|
(67,375)
(5)
|
|
|
Total
|
L07 Total
|
14.963.810
|
(208.443)
|
14.755.367
|
14.687,987
|
14,687.987
|
(67.380)
|
|
|
Springfield Hospital Center
|
L08 General
L08 Special
L08 Reimbursable
|
54,742,784
283.068
|
(143,238)
23,000
34,710
|
54,599.556
306.068
34.710
|
53,512.804 1,086.750 54.599,554
300.116 - 300.116
32.995 - 32,995
|
(2)
(5.952)
(1,715)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16 of 33 Pages
|
|
|
|
|
Exhibit B FY04.xls
|
|
|
10/25/2005 10:15 AM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![clear space](../../../images/clear.gif) |