|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATE OF MARYLAND
Comparisun of Budget Expenditures and Encumbrances
For the Fiscal Year F.oding Jone 30,2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Major Purpose or Function
|
Agency
|
Unit
|
|
Original
|
Budget
|
Autborized
|
|
|
|
|
|
|
Agency/ Name
|
Code
|
Number
|
Fund
|
Budget
|
Amendments
|
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
Mental ftetanlalion and l>velopmentat Disabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Developmental Disabilities Administration
|
MOO
|
M01
|
General
|
347.076.497
|
(397,109)
|
346,679.388
|
346.679.036
|
-
|
346,679,036
|
(352)
|
|
|
|
MOO
|
MOt
|
Special
|
3.176,950
|
-
|
3,176.950
|
2,548.034
|
|
2,548,034
|
(628,916)
|
|
|
|
MOO
|
M01
|
Federal
|
219.371.853
|
1,109,659
|
220,481,512
|
220.400,655
|
-
|
220.400.655
|
(80,857)
|
|
|
|
MOO
|
MOt
|
Reirribursable
|
|
116.813
|
116,813
|
116.813
|
-
|
116.B13
|
|
|
|
Total
|
|
M01 Total
|
569,625,300
|
829,363
|
570.454.663
|
569,744.538
|
|
569.744,538
|
(710,125)
|
|
|
(Rosewood Center
|
MOO
|
M02
|
General
|
38,982.419
|
1.433,654
|
40,416,073
|
40.273.994
|
142.078
|
40.416.072
|
(1)
|
|
|
|
MOO
|
M02
|
Special
|
187,639
|
22,803
|
210,442
|
165,285
|
-
|
165,285
|
(45,157)
|
|
|
|
MOO
|
M02
|
Reimbursable
|
-
|
4,613
|
4,613
|
4.612
|
|
4.612
|
|
|
|
Total
|
|
M02Tota
|
|
39,170,058
|
1.461,070
|
40,631,128
|
40.443,891
|
142.078
|
40.585.969
|
(45,158)
|
|
|
Holly Center
|
MOO
|
M05
|
General
|
16,943.836
|
536.498
|
17,480,334
|
17.480.334
|
|
17,480,334
|
|
|
|
|
MOO
|
M05
|
Special
|
105,698
|
-
|
105.698
|
100,002
|
-
|
100,002
|
(5.696)
|
|
|
|
MOO
|
M05
|
Federal
|
3,810
|
-
|
3,810
|
3.164
|
-
|
3.164
|
(646)
|
|
|
|
MOO
|
M05
|
Reimbursable
|
438,718
|
(307.019)
|
131,699
|
131,699
|
|
131,699
|
.
|
|
|
Total
|
|
MOSTOta
|
|
17,492,062
|
229,479
|
17,721,541
|
17.715,199
|
-
|
17.715,199
|
(6,342)
|
|
|
Potomac Center
|
MOO
|
M07
|
General
|
9,465.325
|
(2,412)
|
9.462,913
|
9,443,114
|
19.799
|
9.462,913
|
|
|
|
|
MOO
|
M07
|
Special
|
10.000
|
-
|
10,000
|
4,446
|
.
|
4,446
|
(5,554)
|
|
|
Total
|
|
M07 Total
|
|
9,475.325
|
(2.412)
|
9,472,913
|
9,447,560
|
19.799
|
9,467,359
|
(5,554)
|
|
|
Joseph D.Braiu1ermurg Center
|
MOO
|
M09
|
General
|
4.221,647
|
110,930
|
4,332,577
|
4.332.577
|
|
4.332.577
|
|
|
|
Total
|
|
M09 Total
|
|
4,221.647
|
110.930
|
4,332,577
|
4,332.577
|
|
4.332,577
|
-
|
|
|
Deputy Secretary for Health Care Fiiiancmg
|
MOO
|
. P01
|
General
|
77.051
|
129,331
|
208.382
|
203.832
|
2,550
|
206.382
|
|
|
|
|
MOO
|
P01
|
Federal
|
81,762
|
137.688
|
219.450
|
209.217
|
2,450
|
211,667
|
(7,783)
|
|
|
Total
|
|
P01 Total
|
|
158,813
|
267,019
|
425,832
|
413,049
|
5.000
|
418.049
|
(7.783)
|
|
|
Medical Care Programs Administration
|
MOO
|
Q01
|
General
|
2,014,006,267
|
71,210.817
|
2085,217,084
|
2,084.825.613
|
391.471
|
2.085,217,084
|
|
|
|
|
MOO
|
Q01
|
Special
|
83,001,782
|
53.648,376
|
136.650.158
|
133,998,413
|
-
|
133,998.413
|
(2.651.745)
|
|
|
|
MOO
|
Q01
|
Federal
|
2,111.033.601
|
135,794.613
|
2.246.828,214
|
2.211,444.866
|
728.685
|
2,212,173,551
|
(34.654,663)
|
|
|
|
MOO
|
O01
|
Reimbursable
|
10,824,000
|
11,830,424
|
22,654.424
|
18.563,473
|
4,281
|
18.567.754
|
(4,086,670)
|
|
|
Total
|
|
Q01 Total
|
|
4,218.865.650
|
272.484.230
|
4,491,349.880
|
4.446.832.365
|
1.124.437
|
4.449,956,803
|
(41.393,077)
|
|
|
Health Regulatory Commissions
|
MOO
|
R01
|
Special
|
96,624,049
|
2,173,052
|
98.797,101
|
89,482,400
|
225,011
|
89,707,412
|
(9,089,689)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit BFY2006jds 17 ot 33 Pages 7/1672007 4:35 PM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|