|
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
|
|
|
Correctional Camps:
|
|
|
|
|
|
|
|
|
|
|
Fees for Services ......................
|
|
|
$ 34,682.00
|
|
|
|
|
|
34,682.00
|
|
Sales to the Public....................
|
$ 436.20
|
$ 2,998.00
|
|
|
|
|
|
|
3,429.20
|
|
Commissions and Royalties.............
|
9.04
|
|
|
|
|
|
|
|
9.04
|
|
Other Reimbursements................
|
|
53,689.60
|
263,902.60
|
|
|
|
|
|
307,442.00
|
|
State Reimbursements.................
|
|
2.494.63
|
603.00
|
|
|
|
|
$ 2,652.05
|
5.749.68
|
|
Trust Funds..........................
|
|
|
|
|
|
|
|
1,320,408.98
|
1,320,403.98
|
|
Reduction of Expenditures .............
|
905.00
|
2,252.66
|
|
|
|
|
|
|
3,167.56
|
|
Total......................
|
1,860.24
|
61,279.59
|
289,187.60
|
.00
|
.00
|
.00
|
.00
|
1,823,066.03
|
1,674,823.86
|
|
Central Laundry:
|
|
|
|
|
|
|
|
|
|
|
Sales to the Public....................
|
276.00
|
10.99
|
|
|
|
|
|
|
$ 285.99
|
|
Other Reimbursements................
|
|
75.20
|
|
|
|
|
|
|
75.20
|
|
State Reimbursements.................
|
|
38,262.08
|
|
|
|
|
|
50,188.07
|
88,460.10
|
|
Reduction of Expenditures .............
|
|
810.00
|
|
|
|
|
|
|
810.00
|
|
Total......................
|
275.00
|
84,158.22
|
.00
|
.00
|
.00
|
.00
|
.00
|
60,188.07
|
84,621.29
|
|
Board of Parole;
|
|
|
|
|
|
|
|
|
|
|
Administration:
|
|
|
|
|
|
|
|
|
|
|
Sales to the Public....................
|
|
48.02
|
|
|
|
|
|
|
43.02
|
|
Other Reimbursement................
|
|
572.12
|
|
|
|
|
|
|
672.12
|
|
State Reimbursements.................
|
|
|
|
|
|
|
|
11,00066
|
11,000.00
|
|
Reduction of Expenditures .............
|
|
9.20
|
|
|
|
|
|
|
9.20
|
|
Total......................
|
.00
|
624.84
|
.00
|
.00
|
.00
|
.00
|
.00
|
11.000.00
|
11.624.34
|
|
Dlvision of Parole and Probation:
|
|
|
|
|
|
|
|
|
|
|
Fen for Services ......................
|
487,795.44
|
|
|
|
|
|
|
|
487,795.44
|
|
Interest on Investments................
|
4,242.78
|
|
|
|
|
|
|
|
4,242.78
|
|
Miscellaneous.........................
|
1.10
|
|
|
|
|
|
|
|
1.10
|
|
Federal Reimbursements...............
|
|
|
|
|
|
|
|
37,889.70
|
37,389.70
|
|
Other Reimbursements................
|
|
6.00
|
|
|
|
|
|
|
5.00
|
|
State Reimbursements.................
|
|
|
|
|
|
|
|
930,671.49
|
930,571.49
|
|
Trust Funda..........................
|
|
|
|
|
|
|
|
367.909.68
|
357,909.68
|
|
Revolving Accounts ...................
Reduction of Expenditures .............
|
|
6,826.19
|
|
|
|
|
|
18,425.00
5,692.68
|
18,425.00
12,517.87
|
|
Total......................
|
442,039.82
|
6,880.19
|
.00
|
.00
|
.00
|
.00
|
.00
|
1,349,988.55
|
1,798,858.06
|
|
Patuxent Institution:
|
|
|
|
|
|
|
|
|
|
|
Sales to the Public....................
|
|
1,480.00
|
|
|
|
|
|
|
1.430.00
|
|
Commissions and Royalties ............
|
184.65
|
|
|
|
|
|
|
|
184.66
|
|
Rentals
|
2,808.14
|
|
|
|
|
|
|
|
2,808.14
|
|
Federal Reimbursements...............
|
242.40
|
|
|
|
|
|
|
4,300.00
|
4,542.40
|
|
Other Reimbursements ................
|
824.18
|
1,911.05
|
|
|
|
|
|
7,859.26
|
10,094.49
|
|
State Reimbursements.................
|
|
747.69
|
|
|
|
|
|
202,984.45
|
208,682.14
|
|
Trent Funds..........................
|
|
|
|
|
|
|
|
176,563.08
|
176,653.08
|
|
Reduction of Expenditures .............
|
720.19
|
26,087.89
|
|
|
|
|
|
|
25,768.08
|
|
Total......................
|
4,279.56
|
29,126.68
|
.00
|
.00
|
.00
|
.00
|
.00
|
891,646.79
|
426,052.98
|
|
Department of Maryland State Police:
|
|
|
|
|
|
|
|
|
|
|
Maryland State Police:
|
|
|
|
|
|
|
|
|
|
|
Licenses and Permits ..................
|
$ 87.416.00
|
|
|
|
|
|
|
|
$ 87,415.00
|
|
Sales to the Public.....................
|
18,279.54
|
$ 346,528.08
|
|
|
|
|
|
|
364,807.82
|
|
Commissions and Royalties.............
|
3,063.09
|
|
|
|
|
|
|
|
3,053.09
|
|
Rentals..............................
|
4,239.20
|
|
|
|
|
|
|
|
4,239.20
|
|
Miscellaneous
|
1.41
|
|
|
|
|
|
|
|
1.41
|
|
Federal Reimbursements...............
|
39.00
|
|
|
|
|
|
|
$ 293,654.01
|
293,693.01
|
|
Other Reimbursements ................
|
9377.90
|
130,828.60
|
|
|
|
|
|
|
140.706.50
|
|
Provisions for Refunds.................
|
|
|
|
|
|
|
|
2,374.00
|
2,374.00
|
|
 |