|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATE OF MARYLAND
Comparison of Badgd expenditures and Encumbrances
For the reseat Year Ending June 30,2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Major Purpose or Function
|
Agency
|
Unit
|
|
Original
|
Budget
|
Authorized
|
|
|
|
|
|
|
Agency/Name
|
Code
|
Number
|
Fund
|
Budget
|
Amendments
|
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
|
Western Maryland Region
|
QOO
|
BOB
|
General.
|
54.385.962
|
(4,947,745)
|
49.438217
|
49218.584
|
219,633
|
49,438.217
|
-
|
|
|
|
QOO
|
BOB
|
Special
|
1.237,676
|
230,000
|
1:467.676
|
1.402.375
|
|
1.402.375
|
(65.301)
|
|
|
|
QOO
|
BOB
|
Reimbursable
|
176.282
|
10,000
|
186.282
|
169,941
|
-
|
169,941
|
(16,341)
|
|
|
Total
|
|
B08 Total
|
|
55,799,920
|
(4.707,745)
|
51.092.175
|
50.790.900
|
219,633
|
51,010.533
|
(81,642)
|
|
|
State Use Industries
|
QOO
|
B09
|
Special
|
37,948,979
|
3.500,000
|
41,448.979
|
41,291.868
|
|
41291,868
|
(157,111)
|
|
|
Total
|
|
BOB Total
|
|
37,948,979
|
3.500,000
|
41.44B.979
|
41,291,868
|
-
|
41.291.868
|
(157,111)
|
|
|
Maryland Parole Conunission
Tolal
|
QOO
|
C01
|
General
|
4,665,573
|
(126,443)
|
4,539.130
|
4.539,130
|
|
4,539,130
|
|
|
|
|
C01 Total
|
|
4,665,573
|
(126,443)
|
4.539.130
|
4,539,130
|
-
|
4,539.130
|
|
|
|
Division of Parole and Probation
|
QOO
|
C02
|
General
|
75,916.396
|
2,397,645
|
78,314,041
|
78233,141
|
80.900
|
78,314.041
|
|
|
|
|
QOO
|
C02
|
Special
|
8,351.830
|
(1.000,000)
|
7.351.830
|
6,671,010
|
-
|
6,671,010
|
(660.820)
|
|
|
|
QOO
|
C02
|
Reimbursable
|
796.108
|
|
796,108
|
357.842
|
-
|
357.842
|
(438,266)
|
|
|
Total
|
|
C02 Total
|
|
85,064,334
|
1,397,645
|
86.461.979
|
85,261.992
|
80,900
|
85,342,893
|
(1.119.086)
|
|
|
Patuxent Institution
|
QOO
|
DOO
|
General
|
34.208.961
|
2,732,806
|
36,941,767
|
36,941.767
|
|
36,941,767
|
|
|
|
|
QOO
|
DOO
|
Special
|
463,876
|
-
|
463,876
|
462,786
|
-
|
462.786
|
(1.090)
|
|
|
|
QOO
|
DOO
|
Reimbursable
|
889,661
|
-
|
889,661
|
414.022
|
-
|
414,022
|
(475.639)
|
|
|
Total
|
|
DOO Total
|
|
35,562,498
|
2,732.806
|
36.295,304
|
37,818,576
|
-
|
37.818.576
|
(476,728)
|
|
|
Inmate Grievance Office
|
QOO
|
EOO
|
Special
|
597,896
|
|
597.B96
|
574,780
|
|
574,780
|
(23,116)
|
|
|
Total
|
|
EOO Total
|
|
597,896
|
|
597.B96
|
574,780
|
-
|
574,780
|
(23,116)
|
|
|
Police and Correctional Training Commissions
|
QOO
|
GOO
|
General
|
48.661
|
(13.600)
|
35.061
|
35.061
|
|
35.061
|
|
|
|
|
QOO
|
GOO
|
Special
|
7,315.880
|
915.906
|
8231.786
|
7.669,323
|
536.601
|
8205,923
|
(25.863)
|
|
|
|
QOO
|
GOO
|
Reimbursable
|
279.735
|
305,260
|
584.995
|
551,514
|
-
|
551.514
|
(33,481)
|
|
|
Total
|
|
GOO Total
|
|
7.644.276
|
1.207.566
|
8.851.842
|
8,255.898
|
536.601
|
. 8,792,499
|
(59.343)
|
|
|
Criminal Injuries Compensation Board
|
QOO
|
KOO
|
Special
|
4206.830
|
|
4206.830
|
4206,830
|
|
4,206,830
|
|
|
|
|
QOO
|
KOO
|
Federal
|
1,400,000
|
-
|
1.400,000
|
1,400,000
|
|
1.400,000
|
-
|
|
|
Total
|
|
KOO Total
|
|
5,606.830
|
-
|
5.606.830
|
5.606,830
|
-
|
5,606,830
|
-
|
|
|
Maryland Commission on Correctional Standards
Total
|
QOO
|
NOO
|
General
|
511,219
|
(78,012)
|
433,207
|
433,207
|
|
433,207
|
|
|
|
|
NOO Total
|
|
511.219
|
(78,012)
|
433.207
|
433,207
|
|
433.207
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
m
X
m
z
o
H
c
m
CO
|
|
|
|
|
|
|
|
|
|
|
7/1672007
|
|
|
|
|
22 of 33 Pages
|
|
|
|
|
L=xrobitBFY2006!ds
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
![clear space](../../../images/clear.gif) |