|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATE OF MARYLAND
Comparison, of Budget Eipeoditnrei aod Encumbrances
For Ihe Fiscal Year Ending June 30, 2006
|
|
|
|
|
|
|
|
Major Purpose or Function
_Agency/Name_
|
|
Agency
Code
|
|
|
|
|
Unit
Number
|
|
Original
Budget
|
|
Budget
Amendments
|
|
|
|
|
Authorized
Budget
|
|
|
|
|
Fund
|
|
|
|
|
Expenditures
|
|
Encumbrances
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
.QOO
QOO
|
|
BOt Federal
B01 Reimbursable
|
|
|
|
|
700.000
675,193
|
|
|
|
|
700,000
775.193
|
|
|
|
|
598,506
519.452
|
|
598,506
519,452
|
|
(101,494)
(255,741)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tolal
|
|
B01 Total
|
|
|
|
|
38,245,863
|
|
2.057,028
|
|
|
|
|
40,302,891
|
|
(650,705)
|
|
|
|
|
39,555,185
|
|
97,001
|
|
39,652,186
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jessup Region
|
|
QOO
QOO
QOO
|
|
B02 General
B02 Special
B02 Reimbursable
|
|
|
|
|
93,384,021
2,700,202
270,772
|
|
|
|
|
10.878,565
(152,154)
|
|
|
|
|
104,262,586
2.548,048
270,772
|
|
112.225
|
|
|
|
|
104,150,361
2.328,436
270.772
|
|
|
104,262,586
2,328.436
270.772
|
|
|
|
|
|
|
|
|
|
|
(219,612)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
96,354,995
|
|
10.726,411
|
|
|
|
|
107,081,406
|
|
|
|
|
106,749,569
|
|
112,225
|
|
106.861.794
|
|
(219,612)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Baltimore Region
|
|
QOO
QOO
QOO
QOO
|
|
|
|
|
B03 General
B03 Special
B03 Federal
B03 Reimbursable
|
|
|
|
|
90.494.638
2.469.235
7,500.000
602,063
|
|
|
|
|
10.444,867
(19,703)
|
|
100,939,505
2.449,532
7.500,000
862,790
|
|
|
|
|
100.736,845
2.298,359
6.406,580
_661,792
|
|
202.660
|
|
100,939,505
2,298.359
6,406,580
861,792
|
|
|
|
|
|
|
|
|
|
|
(151,173)
(1,093,420)
|
|
|
|
|
|
|
|
|
|
|
260,727
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
B03 Tolal
|
|
|
|
|
101,065,936
|
|
|
|
|
10,685.891
|
|
|
|
|
111.751,827
|
|
(1,245,590)
|
|
|
|
|
110,303.577
|
|
202.660
|
|
110,506237
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hagerstown Region
|
|
QOO
QOO
QOO
|
|
|
|
|
B04 General
B04 Special
B04 Reimbursable
|
|
|
|
|
127,086,769
5,054,942
694,568
|
|
|
|
|
11.012,822
(114,035)
|
|
|
|
|
138.099.591
4,940,907
694.568
|
|
tn
X
"-3
m
|
|
|
|
|
137,925.075
4,822.858
648.433
|
|
174,516
|
|
138,099,591
4.822,858
648,433
|
|
|
|
|
|
|
|
|
|
|
(118,049)
(46,135)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
132.836.279
|
|
(164,184) O
H
C
" 5
(3.7<0) $
(23,465)
|
|
|
|
|
-J
Oi
CD
|
|
|
10.B98.787
|
|
|
|
|
143,735.066
|
|
|
|
|
143.396,366
|
|
174,516
|
|
143.570,882
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Women's Facilities
|
|
QOO
QOO
QOO
|
|
|
|
|
B05 General
B05 Special
B05 Reirnbursable
|
|
|
|
|
26,799.643
984,599
63.777
|
|
|
|
|
1,097,665
(16,789)
|
|
|
|
|
27.897,308
967.810
63,777
|
|
|
|
|
27.897,308
964,100
40,312
|
|
27,897,308
964,100
40,312
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27,848,019
|
|
|
|
|
28,928,895
|
|
28,901,720
|
|
28,901,720
|
|
(27,175)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maryland Correctional Pre-Release System
|
|
|
|
|
QOO
QOO
QOO
|
|
|
|
|
B06 General
B06 Special
B06 Reimbursable
|
|
|
|
|
51,632,034
2,689.728
3.005,173
|
|
|
|
|
3,951.460
(70,344)
20,000
|
|
|
|
|
55,5B3,494
2,619,384
3,025.173
|
|
55,460,204
2575.636
2,866,610
|
|
|
|
|
123290
|
|
55,583.494
2,575.636
2.866,610
|
|
|
|
|
|
|
|
|
|
|
(43,748)
(158.563)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
B06 Total
|
|
|
|
|
57.326.935
|
|
3,901,116
|
|
|
|
|
61228.051
|
|
(202,311)
|
|
|
|
|
60,902.450
|
|
61.025.740
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Eastern Shore Region
|
|
|
|
|
QOO
QOO
QOO
QOO
|
|
|
|
|
B07 General
B07 Special
B07 Federal
B07 Reimbursable
|
|
|
|
|
68,831,947
2,606,065
850,000
355.023
|
|
|
|
|
4,347,333
186,759
(30,000)
|
|
|
|
|
73.179,280
2.792,824
850,000
325,023
|
|
73,148.148
2,665,175
850,000
325,023
|
|
73,179,280
2.665,175
850,000
325,023
|
|
|
|
|
|
|
|
(127,649)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
B07 Total
|
|
|
|
|
72,643,035
|
|
|
|
|
77,147.127
|
|
(127,649)
|
|
|
|
|
76,988,346
|
|
31.132
|
|
77,019,478
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit BFY2006jds
|
|
|
|
|
21 of 33 Pages
|
|
|
|
|
7/16/2007 4:35 PM
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![clear space](../../../images/clear.gif) |