|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
Total
|
L14 Total
|
6.015.138
|
(171,205)
|
5.643.933
|
5.641.297
|
|
5.841.297
|
(2.636)
|
|
|
Mental Retardation and Developmental Disabilities:
Developmental Disabilities Administration
|
|
332,186.366
3,000.000
154,687,423
|
11.362
24.298,802
449
|
332.197,728
3.000.000
178.986,225
449
|
315.725.821
2.579,047
178,914,572
449
|
729.296
|
316.455,116
2.579,047
178,914.572
449
|
(15,742,612)
(420,953)
(71,653)
|
|
|
Total
|
M01 Total
|
489.873,789
|
24.310.613
|
514.184,402
|
497.219.888
|
729.296
|
497.949.184
|
(16.235.218)
|
|
|
Rosewood Center
|
M02 General
M02 Special
M02 Reimbursable
|
36.401,076
129.655
|
1.854.715
18,192
39.438
|
38.255,791
147.847
39,438
|
38.155.790
140,315
12,089
|
|
38.155.790
140,315
12.089
|
(100.001)
(7.532)
(27.349)
|
|
|
Total
|
M02 Total
|
36.530.731
|
1.912.345
|
38.443.076
|
38.308,194
|
|
38.308.194
|
(134.882)
|
|
|
Holly Center
|
M05 General
M05 Special
M05 Federal
M05 Reimbursable
|
15.348,509
50,161
5.095
451.155
|
732,937
53.898
6,341
|
16.081,446
104,059
5,095
457,496
|
15,928,553
62,011
4,015
412,427
|
7.893
|
15,936,446
62.011
4,015
412.427
|
(145.000)
(42,048)
(1,080)
(45.069)
|
|
|
Total
|
M05 Total
|
15.854.920
|
793,176
|
16.648.096
|
16.407.008
|
7.893
|
16.414,899
|
(233.197)
|
|
|
Potomac Center
|
M07 General
M07 Special
M07 Reimbursable
|
8.669.740
5.000
|
409,918
5,000
2,722
|
9.079.658
10.000
2.722
|
8.960.658
4.656
1.271
|
|
8.960,658
4.656
1.271
|
(119,000)
(5,344)
(1.451)
|
|
|
Total
|
M07 Total
|
6.674.740
|
417,640
|
9.092.380
|
6.966.584
|
|
6.966.564
|
(125,796)
|
|
|
Joseph D.Brandenburg Center
|
M09 General
M09 Special
|
3.805,875
|
33.273
8.000
|
3.839.148
8.000
|
3,769,148
6.000
|
|
3.769.148
6.000
|
(70,000)
|
|
|
Total
|
M09 Total
|
3.805.875
|
41,273
|
3.847.148
|
3.777.148
|
|
3.777.148
|
(70.000)
|
|
|
Deputy Secretary for Health Care Financing
|
P01 General
P01 Federal
|
274.206
302,507
|
(217,398)
(241.145)
|
66.608
61,362
|
56.808
56.950
|
|
56.808
56.950
|
(4.412)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18 of 33 Pages
|
|
|
|
|
10/25/2005 10:15 AM
|
|
|
|
Exhibit B FY04.xls
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![clear space](../../../images/clear.gif) |