|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATE OF MARYLAND
Comparison or Budget Expenditures and Encumbrances
For the Fiscal Year Ending June 30, 2005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Major Purpose or Function
Agency/ Name
|
Agency
Code
|
Unit
Number Fund
|
Original
Budget
|
Budget
Amendments
|
Authorized
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
|
Headquarters
|
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
Q00
|
B01 General
B01 Special
B01 Federal
B01 Reimbursable
|
27,800,574
117,497
700,000
575,193
|
23,376,536
26,000
184,405
|
51,177,110
143,497
700,000
759,598
|
51,052,114
132,647
128,778
737,489
|
|
51,052,114
132,647
128,778
737,489
|
(124,996)
(10,850)
(571,222)
(22.109)
|
|
|
|
Total
|
B01 Total
|
29,193,284
|
23,586,941
|
52,780,205
|
52,051,028
|
|
52,051,028
|
(729,177)
|
|
|
|
Jessup Region
|
B02 General
B02 Special
B02 Federal
B02 Reimbursable
|
91,434,323
2,691,892
294,419
|
1,680,386
467,300
|
93,114,709
2,691,892
467,300
294,419
|
92,726,901
2,414,194
467,300
270,772
|
91,597
|
92,818,499
2,414,194
467,300
270,772
|
(296,210)
(277,698)
(23,647)
|
|
|
|
Total
|
B02 Total
|
94,420,634
|
2,147,686
|
96,568,320
|
95,879,167
|
91,597
|
95,970,765
|
(597,555)
|
|
|
|
Baltimore Region
|
B03 General
B03 Special
B03 Federal
B03 Reimbursable
|
91,124,623
2,460,693
4,197,952
470,760
|
(2,605,031)
116,000
2,800,000
50,000
|
88,519,592
2,576,693
6,997,952
520,760
|
87,851,122
2,127,692
6,585,280
505,865
|
300,135
2,600
|
88,151,257
2,130,292
6,585,280
505,885
|
(368,335)
(446,401)
(412,872)
(14,875)
|
|
|
|
Total
|
B03 Total
|
98,254,028
|
360,969
|
98,614,997
|
97,069,979
|
302,735
|
97,372,714
|
(1,242,283)
|
|
|
|
Hagerstown Region
|
B04 General
B04 Special
B04 Reimbursable
|
120,394,707
5,043,974
583,519
|
(1,237,663)
90,000
577,350
|
119,157,044
5,133,974
1,160,869
|
118,470,866
4,781,343
1,080,775
|
25,305
|
118,496,171
4,781,343
1.080.775
|
(660,873)
(352,631)
(80,094)
|
|
|
|
Total
|
B04 Total
|
126,022,200
|
(570,313)
|
125,451,887
|
124,332,984
|
25,305
|
124,358,289
|
(1,093,598)
|
|
|
|
Women's Facilities
|
B05 General
B05 Special
B05 Federal
B05 Reimbursable
|
23,241,705
954,189
8,731
|
1,602,635
40,000
355,000
41,750
|
24,844,340
994,189
355,000
50,481
|
24,568,699
974,551
355,000
|
64,150
|
24,632,850
974,551
355,000
|
(211,490)
(19,638)
(50,481)
|
|
|
|
Total
|
B05 Total
|
24,204,625
|
2,039,385
|
26,244,010
|
25,898,251
|
64,150
|
25,962,401
|
(281,609)
|
|
|
|
Maryland Correctional Pre-Release System
|
B06 General
B06 Special
B06 Federal
B06 Reimbursable
|
47,516,104
2,646,572
3,086,104
|
2,681,363
110,000
300,000
(90,000)
|
50,197,467
2,756,572
300,000
2,998,104
|
49,841,351
2.633,156
300,000
2,753,901
|
75,522
49,903
|
49,916,873
2,633,156
300,000
2,803,804
|
(280,594)
(123,416)
(192,300)
|
|
|
|
Total
|
B06 Total
|
53,248,780
|
3,001,363
|
56,250,143
|
55,528,409
|
125,424
|
55,653,833
|
(596,310)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXH B FY05.xls
|
|
7/28/2006 11:37 AM
|
|
|
|
|
21 of 33 Pages
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
 |