|
|
|
|
|
|
|
|
|
|
|
|
|
Major Purpose or Function
Agency/Name
|
Agency
Code
|
Unit
Number Fund
|
Original
Budget
|
Budget
Amendments
|
Authorized
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
Residential Operations
|
|
E01 General
E01 Special
E01 Federal
E01 Reimbursable
|
63.612.607
192,000
2,053.973
1.153.688
|
(3.189.557)
13.000
59.000
|
60,623,050
205.000
2.053.973
1.212.688
|
58.747.464
117,527
1,726.703
503.713
|
|
58.747.464
117,527
1.726.703
503.713
|
(1.875.586)
(87.473)
(327.270)
(708.975)
|
|
|
Total
|
E01 Total
|
67,212.268
|
(3.117.557)
|
64.094.711
|
61.095.407
|
|
61,095.407
|
(2.999,304)
|
|
|
Health Services Division
|
E02 General
E02 Federal
E02 Reimbursable
|
10,387,761
1.527.620
140.000
|
661.000
289,271
|
11.048.761
1,527,620
429,271
|
10.117.365
1.475.171
153.755
|
|
10,117.365
1.475.171
153.755
|
(931,397)
(52.449)
(275,516)
|
|
|
Total
|
E02 Total
|
12.055.381
|
950.271
|
13.005,652
|
11.746,291
|
|
11.746.291
|
(1.259.361)
|
|
|
Community Services Supervision
|
E03 General
E03 Federal
E03 Reimbursable
|
72.831,565
10,650,465
82,107
|
12.431.900
1,500.000
1.116.621
|
85.263.465
12,150.465
1.198.728
|
83,922.764
12,038.428
1.141.843
|
|
83,922,764
12,038.428
1.141.843
|
(1.340.701)
(112.037)
(56.885)
|
|
|
Total
|
E03 Total
|
83.564.137
|
15.048.521
|
98.612.658
|
97.103.035
|
|
97,103.035
|
(1.509.623)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
V00 Total
|
|
181.509.666
|
14,092.089
|
195.601.955
|
187.979,628
|
267.814
|
188,247.443
|
(7.354.512)
|
|
|
Department of State Police:
Maryland State Police
|
W00
W00
W00
W00
W00
W00
W00
W00
|
A01 General
A01 Special
A01 Federal
A01 Reimbursable
|
218.262,709
46.293,704
710.000
233.587
|
1.905,000
2.716.383
106.953.866
2.849.046
|
220.167.709
49.010.087
109.663.866
3.082,633
|
127,548.478
43.263,630
95.327.795
917.440
|
1,672,356
2,291.042
3.451,157
773.819
|
129.220.833
45.554.672
98.778.952
1,691.259
|
(90.946.876)
(3,455.415)
(10,884,914)
(1.391.374)
|
|
|
Total
|
A01 Total
|
265.500.000
|
116.424,295
|
381.924.295
|
267.057.343
|
8.188,374
|
275.245.716
|
(106,678.579)
|
|
|
Fire Prevention Commission and Fire Marshall
|
A02 General
A02 Special
A02 Federal
A02 Reimbursable
|
5.063.432
10.002,001
295.170
|
28,500
104.556
|
5.063,432
10,002,001
28,500'
399.726
|
4.806.661
10,000,000
17.709
253.930
|
179.734
15.000
|
4,986.395
10.000,000
17.709
268.930
|
(77.037)
(2.001)
(10.791)
(130.796)
|
|
|
Total
|
A02 Total
|
15.360.603
|
133.056
|
15.493.659
|
15.078.300
|
194.734
|
15.273.034
|
(220.625)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
W00 Total
|
|
280.860.603
|
116.557.351
|
397.417.954
|
282.135.642
|
8.383.108
|
290.518,750
|
(106.899.204)
|
|
|
Public Debt:
Redemption and Interest on State Bonds
|
X00
|
A00 Debt Service
|
532.818.783
|
4.000.000
|
536.818.783
|
536.818.783
|
|
536.818.783
|
(0)
|
|
|
Total
|
X00 Total
|
|
532.818.783
|
4.000.000
|
536.818.783
|
536.818,783
|
|
536.818.783
|
(0)
|
|
|
|
|
|
|
|
|
|
|
|
|
|