|
STATE OF MARYLAND
|
|
GENERAL
|
FUND
|
SPECIAL
|
FUNDS
|
FEDERAL
|
FUNDS
|
|
|
|
|
|
|
|
|
|
|
|
LOAN
|
NON-
|
|
|
Agency and Source
|
|
|
|
|
|
|
|
BUDGETED
|
TOTAL
|
|
|
Revenue
|
Budget Credits
|
Attainment
|
Budget Credits
|
Attainment
|
Budget Credits
|
FUNDS
|
FUNDS
|
|
|
Montrose School for Girls:
|
|
|
|
|
|
|
|
|
|
|
Sa'es to the Public.....................
|
$ 811.80
|
$ 847.08
|
|
|
|
|
|
|
$ 658.88
|
|
Commissions and Royalties.............
|
10.37
|
|
|
|
|
|
|
|
10.37
|
|
Rentals..............................
|
14,725.08
|
|
|
|
|
|
|
|
14,725.08
|
|
Miscellaneous.........................
|
|
850.00
|
|
|
|
|
|
|
850.00
|
|
Federal Reimbursements...............
|
|
|
|
|
$ 1,001.60
|
|
|
|
1,001.60
|
|
Other Reimbursements ................
|
11.95
|
5,648.02
|
|
|
|
|
|
|
5,654.97
|
|
State Reimbursements.................
|
|
132.26
|
|
|
|
|
|
$ 47,821.10
|
47,958.36
|
|
Trust Funds .........................
|
|
|
|
|
|
|
|
24,200.93
|
24,200.93
|
|
Reduction of Expenditures ......... ...
|
|
441.15
|
|
|
|
|
|
|
441.15
|
|
Totals.....................
|
$15,059.20
|
$ 6,913.51
|
.00
|
.00
|
$ 1,001.60
|
.00
|
.00
|
$ 72,022.03
|
$94,996.34
|
|
Boys' Forestry Camps:
|
|
|
|
|
|
|
|
|
|
|
Sales to the Public....................
|
$ 305.00
|
$ 758.20
|
|
|
|
|
|
|
$ 1,058.20
|
|
Rentals..............................
|
2,718.88
|
|
|
|
|
|
|
|
2,713.88
|
|
Other Reimbursements ................
|
|
5,065.17
|
|
|
|
|
|
|
5,065.17
|
|
State Reimbursements.................
|
|
6,360.44
|
|
|
|
|
|
$ 6,255.00
|
12,615.44
|
|
Reduction of Expenditures .............
|
|
28.92
|
|
|
|
|
|
|
28.92
|
|
Totals.....................
|
$ 8,018.88
|
$ 12.207.78
|
.00
|
.00
|
.00
|
.00
|
.00
|
$ 6.255.00
|
$ 21,481.11
|
|
Victor Cullen School:
|
|
|
|
|
|
|
|
|
|
|
Sales to the Public....................
|
$ 228.07
|
|
|
|
|
|
|
|
$ 228.07
|
|
Commissions and Royalties.............
Rentals..............................
|
10.71
11,277.80
|
|
|
|
|
|
|
|
10.71
11,277.80
|
|
Federal Reimbursements...............
|
|
|
|
|
|
|
|
$ 966.12
|
966.12
|
|
Other Reimbursements ............ ...
|
|
$ 6,682.28
|
|
|
|
|
|
679.70
|
6,361.98
|
|
State Reimbursements.................
|
|
|
|
|
|
|
|
84,960.18
|
84,960.18
|
|
Trust Funds..........................
|
|
|
|
|
|
|
|
12,061.82
|
12,061.82
|
|
Reduction of Expenditures ......
|
|
667.43
|
|
|
|
|
|
172.61
|
840.04
|
|
Totals.....................
|
11,516.58
|
$ 6.349.71
|
.00
|
.00
|
.00
|
.00
|
.00
|
$ 48,839.98
|
$ 66,706.22
|
|
Department of Correctional Services:
|
|
|
|
|
|
|
|
|
|
|
Headquarters:
Sales to the Public................... .
|
|
|
|
|
|
|
|
$1,520,016.10
|
$ 1,520,016.10
|
|
Miscellaneous.....................
|
|
$ 22.50
|
|
|
|
|
|
118.00
|
186.50
|
|
Federal Reimbursements........... ...
|
|
|
|
|
$ 15,870.00
|
|
|
70,570.00
|
85,940.00
|
|
Other Reimbursements ................
|
|
|
|
|
|
|
|
1,470.76
|
1,470.76
|
|
Provisions for Refunds ............. . .
State Reimbursements.................
|
|
|
|
|
|
|
|
11,627.57
2,863,536.72
|
11,627.57
2.863,586.72
|
|
Reduction of Expenditures ......
|
|
2,779.00
|
|
|
|
|
|
107,490.02
|
110,269.02
|
|
Totals.....................
|
.00
|
$ 2.801.50
|
.00
|
.00
|
$16,870.00
|
.00
|
.00
|
$ 4,574.824.17
|
$ 4,592,995.67
|
|
Maryland House of Correction:
|
|
|
|
|
|
|
|
|
|
|
Fees for Services ......................
|
|
|
3,553.54
|
|
|
|
|
|
$ 3,553.54
|
|
Sales to the Public ....................
|
$ 8,912.88
|
|
|
|
|
|
|
|
8,912.38
|
|
Rentals..............................
|
7,210.96
|
|
|
|
|
|
|
|
7,210.96
|
|
Other Reimbursements ................
State Reimbursements.................
Trust Funds..........................
|
|
$ 14,832.14
83,144.51
|
243,263.26
|
|
|
|
|
$1,701,062.47
|
14.832.14
326,397.77
1,701,062.47
|
|
Reduction of Expenditures ......... ...
|
97.40
|
3,695.30
|
|
|
|
|
|
179.61
|
|
|
Totals.....................
|
11,220.74
|
$ 101,671.95
|
$ 246,806.80
|
.00
|
.00
|
.00
|
.00
|
$ 1,701,242.08
|
$ 2,060,941.57
|
|
Maryland Penitentiary:
|
|
|
|
|
|
|
|
|
|
|
Sales to the Public....................
|
$ 606.98
|
979.65
|
|
|
|
|
|
|
$ 1,586.68
|
|
CommiRsions and Royalties.............
Federal Reimbursements...............
|
85.98
|
|
|
|
|
|
|
$ 15,000.00
|
85.98
15,000.00
|
|
Other Reimbursements................
State Reimbursements.................
Trust Funds.........................
|
|
1,737.88
20.728.49
|
$ 2,954.42
42,922.88
|
|
|
|
|
480,354.81
|
4,692.30
63,651.87
480,354.81
|
|
Reduction of Expenditures.............
|
|
1,993.96
|
|
|
|
|
|
676.42
|
|
|
Totals...............................
|
$ 692.96
|
$ 25,439.98
|
45,877.30
|
.00
|
.00
|
.00
|
.00
|
$ 496,031.23
|
$ 568,041.47
|
|
 |