Upload
hatu
View
215
Download
0
Embed Size (px)
Citation preview
MARYLAND BUDGET HIGHLIGHTS
FY 2018
LAWRENCE J. HOGAN JR., GOVERNOR BOYD K. RUTHERFORD, LT. GOVERNOR
January 18, 2017
The Honorable Thomas V. “Mike” Miller and the Senate of Maryland The Honorable Michael E. Busch and the Maryland House of Delegates The People of Maryland
Dear Mr. President, Mr. Speaker, Members of the Maryland General Assembly and Fellow Marylanders:
In the past year, while Maryland’s economy and revenues have continued to grow, the state has been repeatedly reminded that it must remain on the path of fiscal responsibility that our administration embarked upon two years ago.
This budget responsibly holds the line on spending without raising taxes, cutting services, or borrowing from special funds. In fact, this budget allocates less spending in general funds than last year, while leaving $1 billion in reserves and continuing – for the third straight year – to fund K-12 education at an all-time record level. Our administration is investing $6.4 billion into K-12 education, approximately $28 million more than in Fiscal Year 2017. We are again fully funding education aid, including the Geographic Cost of Education Index and we are also providing more than $334 million for school construction, representing one third of the Fiscal Year 2018 capital budget.
This structurally balanced budget also makes responsible investments in higher education, holding tuition increases at the University System of Maryland, Morgan State University and St. Mary’s College to 2 percent. Community colleges are fully funded in this budget at more than $256 million. This includes an additional $4 million above the formula funding and is a new record high level.
The administration’s budget also maintains a critical social safety net for Marylanders and provides a 2 percent increase for most human service providers. In addition, we continue to increase our investments in programs that will create jobs and enhance our workforce, such as $4 million in new funding for the nationally recognized Employment Advancement Right Now (EARN) program, along with funding for the planning of six new Pathways in Technology Early College High Schools (P-TECH) across the state.
Our state is on the right track and our administration, with your support, is clearly changing Maryland for the better. Revenues are growing, unemployment is down, and 70,000 new jobs have been created since January 2015.
Our revenues are projected to grow by more than three percent over the next five years; however, that rate of growth does not keep pace with the level of legislatively mandated spending growth. This is one of the major contributing factors to the chronic structural gap the state has previously and is currently facing.
This budget again limits borrowing to $995 million, something we must do in order to keep our debt service payments from rising completely out of control. Even now, due to years of over-borrowing by previous administrations, our annual debt service payments are the fastest growing line item in the budget. In fact, next year, the state will be forced to spend more on debt service than on school construction, a sobering notion that should demand every leader’s full attention.
Our administration recognizes the revenue volatility the state has consistently experienced. While revenues have steadily grown, they have often fallen short of the growth rates projected. Despite facing repeated calls to increase spending, our administration has wisely kept additional funds in reserve, funds that, due to this revenue volatility, proved to be necessary in crafting this budget.
This budget complies with all of the recommendations put forward by the legislature’s Spending Affordability Committee. In fact, it exceeds those recommendations. For example, our administration’s FY 2018 budget is 100 percent structurally balanced – not 50 percent balanced as recommended. Additionally, we have left a fund balance of $144 million – more than recommended. We urge the General Assembly to pass a budget that maintains these levels.
Our state has made significant progress over the past two years but there is still work to be done. Again, for the third year, I am asking for your help to enact meaningful mandated spending reform to return predictable, common sense budgeting practices to our state. Every family in Maryland understands that you cannot spend money you do not have. It’s time for the state to live by that time-honored adage as well.
Moving forward, if we continue to budget responsibly and remain fiscally vigilant, I know Maryland will become an even better place to live, work and raise a family. Our entire administration greatly looks forward to working with you to achieve these goals we all share.
Sincerely,
Larry Hogan Governor
Table of Contents
Revenues 6
Expenditures 7
Budget in Brief 8
Economic Development and Jobs 10
Quality of Life 13
Capital Budget 17
Capital Budget for Transportation 21
Supporting Local Government 24
Appendices 37
Some totals and percentages in this book may not add due to rounding.
RevenuesOther General Funds
4%Other Special Funds 13%
Lottery 1% Federal Fund Revenue
30%
Corporate Income Tax 2%
Fuel Taxes 2%
Transportation Revenues 5%
Higher Education Revenues 10%
Individual Income Tax Sales Tax 22%
11%
Percent Change Percent Total Revenues ($ in millions) FY 2016 FY 2017 FY 2018 ’18 over ’17 Revenues
Federal Fund Revenue 11,224 12,876 12,979 1% 30% Individual Income Tax 8,518 8,991 9,400 5% 22% Sales Tax 4,504 4,662 4,811 3% 11% Higher Education Revenues 3,848 4,290 4,367 2% 10% Transportation Revenues 2,075 2,120 2,147 1% 5% Fuel Taxes 1,007 1,033 1,048 1% 2% Corporate Income Tax 1,129 972 1,045 8% 2% Lottery 632 601 614 2% 1% Other Special Funds 4,542 5,225 5,462 5% 13% Other General Funds 1,827 1,773 1,714 -3% 4%
Total Revenues 39,306 42,543 43,588 2%
Volkswagen Settlement Revenue 12 Lottery Adjustments 2 Maryland Environmental Service 2 DLLR - SAEF Revenues 1
Total Available 39,306 42,559 43,589 2%
6
Expenditures OtherPublic Debt Legislative, Judicial, Legal
4%3%2% Natural Resources and
Environment 2%
Public Safety Health 5% 32%
Human Resources 7%
Transportation 12%
Elementary and Secondary Higher Education Education15%
18%
Percent Change Percent Total Expenditures ($ in millions) FY 2016 FY 2017 FY 2018 ’18 over ’17 Expenditures
Health 12,285 13,856 14,057 1% 32% Elementary and Secondary Education 7,514 7,820 7,954 2% 18% Higher Education 5,995 6,314 6,431 3% 15% Transportation 4,548 5,087 5,166 2% 12% Human Services 2,900 3,031 2,998 -1% 7% Public Safety 2,140 2,195 2,207 1% 5% Natural Resources and Environment 750 935 969 4% 2% Legislative, Judicial, Legal 747 800 824 3% 2% Public Debt 1,121 1,191 1,250 5% 3% Other 1,487 1,700 1,705 0% 4%
Estimated Reversions (30) (30)
Total (less Reserve Fund) 39,486 42,899 43,532 1%
Reserve Fund 93 175 10 -94% 0%
Net Total 39,578 43,074 43,542 1%
Figures reflect proposed deficiencies, contingent reductions and back-of-the-bill reductions.
7
Budget in Brief
The governor’s FY 2018 budget is both fiscally responsible and structurally balanced. This budget keeps spending in check without raising taxes, cutting services or borrowing from special funds. In fact, this budget allocates less spending in general funds than last year, while leaving $1 billion in reserves and continuing, for the third straight year, to fund K-12 education at an all-time record level. The administration’s commitment to fiscal discipline is reflected in the continued effort to achieve ongoing mandate relief in the out years.
The FY 2018 budget spends $17.1 billion and maintains $1 billion in cash reserves for any future write downs in revenues. In addition, the FY 2018 budget is less than FY 2017 spending.
Revenue Picture t� Actual revenues for FY 2016 came in $250 mil
lion below the estimate. t� This shortfall carried forward into FY 2017,
where revenues were revised downward by a total of $379 million.
t� FY 2018 revenues were written down by a total of $442 million, with General Fund revenues now projected to come in $55 million less than the FY 2017 budget approved by the General Assembly during the 2016 Legislative Session.
t� These adjustments to revenue estimates were largely due to weaker than expected withholding growth, non-wage income underperforming, and higher corporate tax refunds.
The Administration Response t� Revenue write downs consumed what was an
estimated fund balance of $363.3 million at the end of FY 2017 when the General Assembly closed session.
t� The sizable fund balance, together with the administration’s decision not to spend restricted funds out of the Reserve Fund, provided a
cushion in FY 2017 to soften the impact of the significant decline in anticipated revenues.
t� Recognizing the need to act expeditiously to address the eroding fund balance and decline in revenues, the administration sought the Board of Public Works’ approval of $82.3 million in FY 2017 budget reductions, as part of a $105 million package of budget balancing solutions.
t� Many of the reductions approved in November were carried forward into the FY 2018 budget.
t� Despite these prudent actions, the December 2016 Spending Affordability Committee report forecasts an FY 2017 shortfall of $209 million.
t� In order to resolve the remaining FY 2017 shortfall, Goveror Hogan has limited deficiency spending, made additional budget reductions, and made prudent use of the Rainy Day surplus greater than 5 percent of state revenues.
FY 2018 Budget Solutions The administration’s FY 2018 budget proposal addresses a $544 million shortfall and positions the state to remedy any future revenue shortfalls. Governor Hogan’s budget: t� Spends less in General Funds in FY 2018 than
in FY 2017 t� Holds Total Fund growth to 1.1 percent—the
second-lowest year-over-year percentage increase since at least 1970
t� Leaves a surplus of $144 million—more than was recommended by the General Assembly’s own Spending Affordability Committee
t� Leaves $1 billion in cash reserves at the end of FY 2018, including the $144 million surplus
t� Eliminates the FY 2018 structural deficit, surpassing the Spending Affordability Committee’s recommendation of a 50 percent reduction
t� Limits borrowing for capital projects to $995 million in FY 2018 in an effort to slow down the rapidly rising General Fund subsidy for debt service
8
Budget in Brief
In addition to those important fiscal achievements, this budget does the following: t� Provides historic level of K-12 education aid
and funds new innovative approaches to education
t� Allows only a 2 percent in-state tuition increase at the University System of Maryland, Morgan State University, and St. Mary’s College
t� Allocates $334 million for public school construction and $385 million for higher education capital projects
t� Spends a record $256 million to support community colleges
t� Maintains the network of services for vulnerable Marylanders
t� Provides a 2 percent rate increase for most health and social services providers
t� Maintains and enhances investments in programs that will create jobs and educate the workforce
Budgeting Responsibly for the Future One of the most serious challenges Maryland is facing is the state’s long-term structural deficit. This
problem is exacerbated by our inability to limit ongoing spending to a level below ongoing revenue growth.
To address this, Governor Hogan is again pushing for the enactment of real, meaningful mandate relief in the 2017 Legislative Session. The administration is proposing the Mandate Relief Act of 2017 to rein in future increases in mandated spending and keep mandated spending from outpacing revenue growth. This new bill would: t� Limit growth in FY 2019 and beyond to the
lesser of actual formula growth or revenue growth minus 1 percent, and
t� Require the General Assembly to reduce or repeal mandates when new mandates are enacted.
Governor Hogan and his administration are proud to submit the FY 2018 state budget. Over the following several pages, we will outline the governor’s key budget priorities and the programs that are being funded to accomplish his goal of continuing to change Maryland for the better.
9
Economic Development and Jobs
Business Investment t� ćF�':������CVEHFU� JODMVEFT�������NJMMJPO�JO� BEEJUJPOBM� (FOFSBM� 'VOET� GPS� UIF� .BSZMBOE� &DPOPNJD�%FWFMPQNFOU�"TTJTUBODF� "VUIPSJUZ� BOE�'VOE� .&%""' �UIF�TUBUF�T�NPTU�QPXFSGVM� UPPM�UP�BUUSBDU�BOE�HSPX�CVTJOFTT��ćJT�JOGVTJPO�PG� GVOET�CSJOHT�UIF�UPUBM�(FOFSBM�'VOE�JOWFTUNFOU� JO�.&%""'�UP�OFBSMZ�����NJMMJPO �UIF�IJHIFTU� MFWFM�FWFS�
t� ćF�HPWFSOPS�T�CVEHFU�TFUT�BTJEF�����NJMMJPO�JO� UIF�i4VOOZ�%BZw�'VOE�BT�QBSU�PG�B�NVMUJ�ZFBS� DPNNJUNFOU� UP� JOWFTU� JO� B�OFX� JOUFSOBUJPOBM� IFBERVBSUFST�GPS�.BSSJPUU�*OUFSOBUJPOBM �*OD��UIBU� XJMM�SFUBJO�BOE�DSFBUF�KPCT�JO�UIF�TUBUF�
t� ćF�HPWFSOPS�T�CVEHFU�BMMPDBUFT����NJMMJPO�GSPN� UIF�i4VOOZ�%BZw�'VOE�JO�CPUI�':������BOE�':� �����UP�DPOUJOVF�MPBO�QBZNFOUT�UP�UIF�/PSUISPQ� (SVNNBO�$PSQPSBUJPO�BT�QBSU�PG� UIF�BENJO� JTUSBUJPO�T�����NJMMJPO�NVMUJ�ZFBS�DPNNJUNFOU� UP� JOWFTU� JO�BFSPTQBDF�BOE�EFGFOTF�SFTFBSDI�JO� UIF�TUBUF�
Business Development t� (PWFSOPS�)PHBO�JT�QSPQPTJOH�UIF�.PSF�+PCT�GPS� .BSZMBOEFST�"DU �XIJDI�XJMM� DSFBUF� UIPVTBOET� PG� KPCT� BOE� BUUSBDU� CVTJOFTTFT� CZ� FMJNJOBUJOH� BMM� TUBUF� UBYFT� GPS� UFO�ZFBST� GPS�NBOVGBDUVSJOH� FNQMPZFST� UIBU� DSFBUF� KPCT� JO�RVBMJGZJOH�IJHI�� VOFNQMPZNFOU�[POFT�
t� ćF� ':������CVEHFU� JODMVEFT������� NJMMJPO � B� �����QFSDFOU�JODSFBTF�PWFS�':����� �GPS�UIF�&O� UFSQSJTF�;POF�5BY�$SFEJU�QSPHSBN �UP�FODPVSBHF� HSPXUI� XJUIJO� FDPOPNJDBMMZ� EJTUSFTTFE� BSFBT� BDSPTT�.BSZMBOE��
t� 5IF� 4NBMM � .JOPSJUZ � BOE� 8PNFO�PXOFE� #VTJOFTT� *OWFTUNFOU� "DDPVOU �XIJDI�QSPWJEFT� ĕOBODJOH�PQQPSUVOJUJFT� UP�TNBMM�CVTJOFTTFT � JT� GVOEFE�BU�����NJMMJPO �JUT�IJHIFTU�MFWFM�FWFS�BOE� BO�JODSFBTF�PG������NJMMJPO �PS�OFBSMZ����QFSDFOU � PWFS�':������
t� 5P� GBDJMJUBUF� UIF� EFWFMPQNFOU� PG� .BSZMBOE�T� TNBMM�CVTJOFTTFT �UIF�':������CVEHFU�JODMVEFT� �����NJMMJPO�GPS�CVTJOFTT�BTTJTUBODF�UISPVHI�UIF� .BSZMBOE�4NBMM�#VTJOFTT�%FWFMPQNFOU�'JOBOD� JOH�"VUIPSJUZ�
Supporting Emerging Technologies t� (PWFSOPS�)PHBO�T�CVEHFU�JODMVEFT�����NJMMJPO� GPS�UIF�#JPUFDIOPMPHZ�*OWFTUNFOU�*ODFOUJWF�5BY� $SFEJU ����NJMMJPO�GPS�UIF�$ZCFSTFDVSJUZ�*OWFTU� NFOU�*ODFOUJWF�5BY�$SFEJU�BOE����� ����GPS�UIF� $ZCFSTFDVSJUZ�*OWFTUNFOU�'VOE�UP�DBQJUBMJ[F�PO� .BSZMBOE�T� TUSBUFHJD� BEWBOUBHFT� JO� UIFTF�CVTJ� OFTT�TFDUPST�
10
Economic Development and Jobs
t� ćF�BENJOJTUSBUJPO� JT�QSPQPTJOH� MFHJTMBUJPO� UP� SFTUSVDUVSF�UIF�$ZCFSTFDVSJUZ�*OWFTUNFOU�*ODFOUJWF�5BY�$SFEJU�UP�BMMPX�JOWFTUPST�UP�SFDFJWF�UBY� DSFEJUT�GPS�TVQQPSUJOH�RVBMJGZJOH �OFXMZ�GPSNFE� TNBMM� CVTJOFTTFT � SBUIFS� UIBO� QSPWJEJOH� UBY� DSFEJUT�UP�DPNQBOJFT�POMZ�BęFS�TFDVSJOH�GVOET� GSPN�JOWFTUPST�
t� 5IF� .BSZMBOE� *OOPWBUJPO� *OJUJBUJWF� SFDFJWFT� �����NJMMJPO�UP�DPOUJOVF�FČPSUT�UP�QSPNPUF�UIF� DPNNFSDJBMJ[BUJPO� PG� SFTFBSDI� BU� .BSZMBOE� VOJWFSTJUJFT�
Workforce Development t� 5IF� HPWFSOPS�T� CVEHFU� JODMVEFT� ���� ���� JO� QMBOOJOH�HSBOUT�GPS�TJY�OFX�1�5&$)�TDIPPMT�JO� .BSZMBOE �EPVCMJOH�UIF�UPUBM�OVNCFS�PG�TDIPPMT� JO� ':������� *O� BEEJUJPO � UIF�CVEHFU� JODMVEFT� ���� ���� UP� TVQQPSU� FYJTUJOH� TUVEFOUT� JO� UIF� 1�5&$)�QSPHSBN��(SBEVBUFT�GSPN�.BSZMBOE�T� 1�5&$)� TDIPPMT� XJMM� FBSO� UIFJS� IJHI� TDIPPM� EJQMPNB�BOE�B�UXP�ZFBS�QPTUTFDPOEBSZ�EFHSFF� JO�B�45&.�ĕFME�GSPN�BO�BDDSFEJUFE�DPNNVOJUZ� DPMMFHF�
t� ćF�':������BMMPXBODF�JODMVEFT�NPSF�UIBO����� NJMMJPO�JO�TUBUF�GVOEJOH�GPS�B�WBSJFUZ�PG�XPSLGPSDF�EFWFMPQNFOU�BOE�BEVMU�MFBSOJOH�BDUJWJUJFT � JODMVEJOH� KPC� TFBSDI� BOE� PDDVQBUJPOBM� TLJMMT� BTTJTUBODF �BMPOH�XJUI�PO�UIF�KPC�BOE�FOUSFQSFOFVSJBM�USBJOJOH�
t� 5IF� HPWFSOPS�T� ':� ����� CVEHFU� EPVCMFT� UIF� TUBUF�T�JOWFTUNFOU�JO�UIF�&NQMPZNFOU�"EWBODFNFOU�3JHIU�/PX� &"3/�QSPHSBN �XIJDI� GPS� UIF�TFDPOE�ZFBS�JO�B�SPX�IBT�SFDFJWFE�OBUJPOBM� SFDPHOJUJPO�EVF�UP�JUT� JOOPWBUJWF � JOEVTUSZ�MFE� XPSLGPSDF�EFWFMPQNFOU�NPEFM��/FX�TUBUF�GVOET� PG� ���NJMMJPO�XJMM� CF� VTFE� UP� BXBSE�QBSUOFSTIJQT� GPDVTFE�PO� UIF� USBJOJOH�PG�HSFFO� KPCT� JO� B�WBSJFUZ�PG�FOFSHZ� TFDUPST��$ZCFSTFDVSJUZ�BOE� *OGPSNBUJPO�5FDIOPMPHZ�XJMM�CF�UIF�GPDVT�PG�BO� BEEJUJPOBM����NJMMJPO�UP�JODSFBTF�UIF�OVNCFS�PG� USBJOJOH�QBSUOFSTIJQT�BDSPTT�.BSZMBOE�JO�UIFTF� TQFDJBMJ[FE�ĕFMET��
t� ćF�HPWFSOPS�T� CVEHFU�QSPWJEFT� ���NJMMJPO� JO� (FOFSBM�'VOET �UIF�IJHIFTU�MFWFM�PG�GVOEJOH�JO� B� EFDBEF � UP� SFJOWJHPSBUF� UIF�1BSUOFSTIJQ� GPS� 8PSLGPSDF�2VBMJUZ�QSPHSBN�BOE�FYQBOE�USBJOJOH� HSBOUT�BOE�TVQQPSU�TFSWJDFT�GPS�TNBMM�BOE�NJE� TJ[FE�NBOVGBDUVSFST�BOE�UFDIOPMPHZ�DPNQBOJFT�
Tourism and Arts Promotion t� ćF�.BSZMBOE�4UBUF�"SUT�$PVODJM�XIJDI�QSPWJEFT�HSBOUT �UFDIOJDBM�BTTJTUBODF �BOE�PUIFS�TVQQPSU�TFSWJDFT�GPS�UIF�BSUT�JT�GVOEFE�JO�':������ BU�BO�BMM�UJNF�IJHI�PG�����NJMMJPO�
t� ćF�':������CVEHFU�JODMVEFT�B�DPNCJOFE�UPUBM�PG� ������NJMMJPO�GPS�UIF�0ďDF�PG�5PVSJTN�%FWFMPQNFOU�UIF�TUBUF�T�PďDJBM�NBSLFUJOH�BHFODZ�BOE� UIF�.BSZMBOE�5PVSJTN�%FWFMPQNFOU�#PBSE�UP� TUJNVMBUF� BOE�QSPNPUF� USBWFM� BOE� UPVSJTN� JO� .BSZMBOE�
t� ćF�HPWFSOPS�T�':������CVEHFU�BMTP�JODMVEFT���� NJMMJPO� GPS� UIF� 'JMN�1SPEVDUJPO� "DUJWJUZ�5BY� $SFEJU�UP�IFMQ�BUUSBDU�ĕMN�BOE�WJEFP�QSPEVDUJPO� UP�.BSZMBOE�
t� ćF�.BSZMBOE�.BSLFUJOH�1BSUOFSTIJQ�JT�GVOEFE� BU����NJMMJPO�XJUI�UIF�HPBM�PG�FTUBCMJTIJOH�B�OFX� CSBOEJOH�DBNQBJHO�GPS�UIF�TUBUF�JO�UIF�DPNJOH�ZFBS�
Higher Education t� ćF�HPWFSOPS�T�CVEHFU�QSPWJEFT�������CJMMJPO�JO� TUBUF�GVOET�UP�UIF�6OJWFSTJUZ�4ZTUFN�PG�.BSZMBOE� 64. � B� ���� QFSDFOU� JODSFBTF�PWFS�':������� 64.�T�UPUBM�':������CVEHFU�JT�������CJMMJPO��ćF� CVEHFU� BMTP� JODMVEFT�OFX� GVOEJOH� UP� TVQQPSU� UIF�$FOUFS� GPS� .BSZMBOE�"EWBODFE�7FOUVSFT� ���NJMMJPO�BOE�UIF�$FOUFS�GPS�&DPOPNJD�BOE� &OUSFQSFOFVSTIJQ�%FWFMPQNFOU����NJMMJPO�
t� ćF�HPWFSOPS�T� CVEHFU�QSPWJEFT� ������NJMMJPO� JO� TUBUF� GVOET� UP�.PSHBO�4UBUF�6OJWFSTJUZ � ���� QFSDFOU�IJHIFS�UIBO�UIF�DVSSFOU�ZFBS���ćF�6OJWFSTJUZ�T�UPUBM�':������CVEHFU�JT��������NJMMJPO�� /FX�TUBUF�GVOEJOH�PG����NJMMJPO�JT�JODMVEFE�UP� TVQQPSU� UIF�6OJWFSTJUZ�T� 5FDIOPMPHZ�5SBOTGFS� 0ďDF�
11
Economic Development and Jobs
t� 4U��.BSZ�T�$PMMFHF�PG�.BSZMBOE�SFDFJWFT�����NJM� MJPO� JO� GPSNVMB� GVOEJOH� JO�':����� �CSJOHJOH� UPUBM�GVOEJOH�UP�������NJMMJPO�
t� ćF�.BSZMBOE�)JHIFS�&EVDBUJPO�$PNNJTTJPO�T� CVEHFU�JODMVEFT������NJMMJPO�UP�GVOE�FOIBODF� NFOUT�BU�.BSZMBOE�T�GPVS�IJTUPSJDBMMZ�CMBDL�DPM� MFHFT�BOE�VOJWFSTJUJFT�
t� ćF�$BEF�QSPHSBN�GPS�MPDBM�DPNNVOJUZ�DPMMFHFT� JT�GVMMZ�GVOEFE�JO�':������XJUI��������NJMMJPO�JO� GPSNVMB�BOE�HSBOU�GVOEJOH�B�OFX�SFDPSE��ćJT� JODMVEFT�BO�BEEJUJPOBM����NJMMJPO�QSPWJEFE�CZ�UIF� HPWFSOPS�BT�B�POF�UJNF�HSBOU�UP�UIF�DPNNVOJUZ� DPMMFHFT�UP�TVQQMFNFOU�UIFJS�GPSNVMB�GVOEJOH�
t� #BMUJNPSF� $JUZ� $PNNVOJUZ� $PMMFHF� SFDFJWFT� ������NJMMJPO�JO�TUBUF�GVOEJOH�GPS�B�UPUBM�CVEHFU� PG�������NJMMJPO�
t� ćF�4FMMJOHFS�1SPHSBN�GPS�.BSZMBOE�T�JOEFQFO� EFOU�DPMMFHFT�BOE�VOJWFSTJUJFT�JT�GVOEFE�BU������� NJMMJPO�
College Affordability t� ćF�HPWFSOPS�T�CVEHFU�JODMVEFT�������NJMMJPO�JO� BEEJUJPOBM�TUBUF�GVOET�UP�IPME�UVJUJPO�JODSFBTFT�UP� ��QFSDFOU�GPS�SFTJEFOU�VOEFSHSBEVBUF�TUVEFOUT�BU� UIF�6OJWFSTJUZ�4ZTUFN�PG�.BSZMBOE�JOTUJUVUJPOT � .PSHBO�4UBUF�6OJWFSTJUZ �BOE�4U��.BSZ�T�$PMMFHF� PG�.BSZMBOE�
t� 'VOEJOH�GPS�TUBUF�ĕOBODJBM�BJE�QSPHSBNT�UPUBMT� �������NJMMJPO �JODMVEJOH�������NJMMJPO�GPS�&EV� DBUJPOBM�&YDFMMFODF�"XBSET�EJTUSJCVUFE�PO� UIF� CBTJT�PG�ĕOBODJBM�OFFE�
t� ćF�)PHBO�BENJOJTUSBUJPO�JT�QSPQPTJOH�MFHJTMB� UJPO�UP�BMMPX�MPX�BOE�NJEEMF�JODPNF�.BSZMBOE� FST� UP� EFEVDU� ���� QFSDFOU�PG� JOUFSFTU� QBJE� PO� TUVEFOU�MPBOT�GSPN�UIFJS�TUBUF�UBYFT���#FHJOOJOH� OFYU� ZFBS � UIJT�OFX�EFEVDUJPO�XJMM� TBWF� UIPTF� TUSVHHMJOH�XJUI�DPMMFHF�MPBO�EFCU�VQ�UP�����NJM� MJPO�BOOVBMMZ�
t� ćF�':������CVEHFU�JODMVEFT����NJMMJPO�UP�QSP� WJEF�NBUDIJOH� TUBUF� DPOUSJCVUJPOT� GPS� DFSUBJO� $PMMFHF�4BWJOHT�1MBO�JOWFTUNFOUT�
t� ćF�CVEHFU�BMTP�BDDPVOUT�GPS�UIF�JNQMFNFOUBUJPO� PG� UIF����NJMMJPO�UBY�DSFEJU� GPS�VOEFSHSBEVBUF� TUVEFOU�MPBO�QBZNFOUT�QBTTFE�JO������
Transportation Infrastructure t� ćF� ':� ����� CVEHFU� JODMVEFT� ����� CJMMJPO� JO� DBQJUBM�USBOTQPSUBUJPO�TQFOEJOH�UP�JNQSPWF�UIF� TUBUF�T� JOGSBTUSVDUVSF� BOE� QSPNPUF� FDPOPNJD� EFWFMPQNFOU�
t� *O�BEEJUJPO�UP��������NJMMJPO�JO�GPSNVMB�)JHI� XBZ�6TFS�3FWFOVF�GVOET �UIF�CVEHFU�JODMVEFT����� NJMMJPO�JO�DBQJUBM�HSBOUT�UP�MPDBM�KVSJTEJDUJPOT�UP� JNQSPWF�MPDBM�SPBET�BOE�USBOTQPSUBUJPO�GBDJMJUJFT��
12
Quality of Life
K-12 Education t� ćF� ':� ����� CVEHFU� JODMVEFT� B� SFDPSE� ����� CJMMJPO� TUBUF� JOWFTUNFOU� JO� .BSZMBOE�T� QVCMJD� TDIPPMT � GVMMZ� GVOEJOH� BMM� TUBUF� BJE� QSPHSBNT�� %JSFDU�BJE�UP�MPDBM�TDIPPMT�HSPXT�CZ�������NJMMJPO�PS�����QFSDFOU���ćJT�JT�UIF�UIJSE�DPOTFDVUJWF� ZFBS�UIBU�UIF�)PHBO�3VUIFSGPSE�BENJOJTUSBUJPO� IBT�QSPWJEFE�SFDPSE�FEVDBUJPO�GVOEJOH�
t� "T� QBSU� PG� (PWFSOPS� )PHBO�T� DPNNJUNFOU� UP� FYQBOEJOH�FEVDBUJPO�PQQPSUVOJUJFT �IF�JT�DSFBUJOH�UIF�.BSZMBOE�&EVDBUJPO�*OOPWBUJPO�'VOE � B����NJMMJPO�HSBOU�QSPHSBN�UP�FODPVSBHF�JOOPWBUJPO�JO�UIF�DMBTTSPPN�
t� ćF�-JOLJOH�:PVUI�UP�/FX�F9QFSJFODFT� -:/9� 4DIPPM� JO� 'SFEFSJDL� SFDFJWFT� ���� ���� JO� ':� ���� �FOBCMJOH�UIF�QJMPU�TDIPPM�UP�NBLF�BQQSFOUJDFTIJQ�B�DFOUSBM�GPDVT�PG�TUVEFOUT��FYQFSJFODFT� BOE� UP� QSPWJEF� UIFN� XJUI� BEEJUJPOBM� PQQPSUVOJUJFT� UP�FOHBHF�XJUI�CVTJOFTTFT� UISPVHIPVU� IJHI�TDIPPM�
t� ���� ����JO�QMBOOJOH�HSBOUT�JT�JODMVEFE�JO�UIF� CVEHFU�UP�EPVCMF�UIF�OVNCFS�PG�1�5&$)�TDIPPMT� JO�.BSZMBOE�GSPN�TJY�UP����JO�':����� �BMPOH� XJUI����� ����UP�TVQQPSU�TUVEFOUT�JO�UIF�FYJTUJOH�TDIPPMT�
Other Education Programs t� ćF�%JWJTJPO�PG�3FIBCJMJUBUJPO�4FSWJDFT� %034 � XIJDI�QSPNPUFT�UIF�FNQMPZNFOU�BOE�JOEFQFOEFODF� PG� JOEJWJEVBMT�XJUI�EJTBCJMJUJFT � SFDFJWFT� �������NJMMJPO�JO�':�������ćF�HPWFSOPS�T�CVE
HFU� DPNNJUT� BO� BEEJUJPOBM� ��� NJMMJPO� JO� TUBUF� GVOET�UP�%034�JO�PSEFS�UP�SFEVDF�UIF�XBJUMJTU� GPS�TFSWJDFT�CZ�NPSF�UIBO�����JOEJWJEVBMT�
t� ćF� HPWFSOPS�T� CVEHFU� JOWFTUT� ����� NJMMJPO� JO� BEEJUJPOBM�TUBUF�GVOET�GPS�UIF�$IJME�$BSF�4VCTJEZ�QSPHSBN �BO�JODSFBTF�PG���QFSDFOU �CSJOHJOH� UPUBM�TUBUF�GVOEJOH�UP�������NJMMJPO��"�QPSUJPO� PG�UIF� JODSFBTFE�GVOEJOH�XJMM�TVQQPSU�B���QFSDFOU�JODSFBTF�JO�TVCTJEZ�SBUFT�QBJE�UP�QSPWJEFST�
t� ćF�CVEHFU�JODMVEFT�������NJMMJPO�JO�BEEJUJPOBM� GVOET�GPS�TDIPPM�MVODI�BOE�CSFBLGBTU�QSPHSBNT � CSJOHJOH�UIF�UPUBM�GPS�TDIPPM�OVUSJUJPO�QSPHSBNT� UP��������NJMMJPO�JO�':������
t� ćF�HPWFSOPS�T�CVEHFU�QSPWJEFT�B������NJMMJPO� FOIBODFNFOU� JO� TUBUF� GVOEJOH� GPS� UIF� "VUJTN� 8BJWFS�QSPHSBN�UP�FYQBOE�TFSWJDFT�UP�BO�BEEJUJPOBM�����DIJMESFO��5PUBM�GVOEJOH�PG�������NJMMJPO� XJMM� BMMPX� � ���� DIJMESFO� EJBHOPTFE� XJUI� TFWFSF�BVUJTN�UP�SFDFJWF�TFSWJDFT�JO�UIFJS�DPNNVOJUJFT�SBUIFS�UIBO�JO�NPSF�SFTUSJDUJWF�BOE�FYQFOTJWF�JOTUJUVUJPOBM�TFUUJOHT�
t� ćF� #SPBEFOJOH� 0QUJPOT� BOE� 0QQPSUVOJUJFT� GPS� 4UVEFOUT� 5PEBZ� #0045� 1SPHSBN� HSPXT� CZ����NJMMJPO�UP����NJMMJPO�BT�QBSU�PG�UIF�HPWFSOPS�T� DPNNJUNFOU� UP� EPVCMJOH� GVOEJOH� GPS� UIF�QSPHSBN�PWFS�UISFF�ZFBST��#0045�QSPWJEFT� TDIPMBSTIJQT� GPS� MPX�JODPNF� TUVEFOUT� JO� BSFBT� XJUI�VOEFS�QFSGPSNJOH�TDIPPMT�UP�BUUFOE�OPO� QVCMJD�TDIPPMT �HJWJOH�UIFN�UIF�PQQPSUVOJUZ�GPS� B�CFUUFS�FEVDBUJPO�
t� ćF�':������CVEHFU�JODMVEFT�B������NJMMJPO�PS� ���� QFSDFOU� JODSFBTF� UP� GVMMZ� GVOE� BJE� UP� MPDBM� MJCSBSJFT�BU�������NJMMJPO�
t� ćF� CVEHFU� GVMMZ� GVOET� UIF� TUBUF� BJE� GPSNVMBT� GPS�UIF�.BSZMBOE�4DIPPM�GPS�UIF�%FBG�BU������� NJMMJPO�BOE�UIF�.BSZMBOE�4DIPPM�GPS�UIF�#MJOE� BU�����NJMMJPO�
13
Quality of Life
School Construction t� 4DIPPM� DPOTUSVDUJPO� QSPKFDUT� UPUBM� ����� NJMMJPO �BDDPVOUJOH�GPS�POF�UIJSE�PG�':������DBQJUBM� TQFOEJOH�� ����� NJMMJPO� GPS� UIF� USBEJUJPOBM� QVCMJD� TDIPPM� DPOTUSVDUJPO�QSPHSBN �����NJMMJPO�GPS�TVQQMFNFOUBM�GVOEJOH�GPS�QVCMJD�TDIPPM� EJTUSJDUT�XJUI�IJHI�FOSPMMNFOU�HSPXUI ����NJMMJPO�GPS�UIF�"HJOH�4DIPPMT�1SPHSBN ������NJMMJPO�GPS�GFEFSBM�2VBMJĕFE�;POF�"DBEFNZ�#POE� QSPKFDUT�BOE������NJMMJPO�GPS�JNQSPWFNFOUT�UP� BHJOH�OPO�QVCMJD�TDIPPM�GBDJMJUJFT�
t� ćF�CVEHFU� BMTP� JODMVEFT� ����NJMMJPO� UP�NFFU� UIF�TUBUF�T�BOOVBM�DPNNJUNFOU�UP�UIF�NVMUJZFBS� #BMUJNPSF� $JUZ� TDIPPMT� SFWJUBMJ[BUJPO� BOE� SFDPOTUSVDUJPO�QSPHSBN�
Health Care t� ćF� ':� ����� CVEHFU� JODMVEFT� NPSF� UIBO� ���� CJMMJPO� GPS� .BSZMBOE�T� .FEJDBJE� QSPHSBN � XIJDI�DVSSFOUMZ�QSPWJEFT�CBTJD�IFBMUI�DPWFSBHF� GPS�NPSF�UIBO�����NJMMJPO�.BSZMBOEFST�
t� "O�BEEJUJPOBM�����NJMMJPO�JO�':������GVOET�B��� QFSDFOU�SBUF� JODSFBTF�GPS�NPTU�IFBMUI�DBSF�BOE� HSPVQ�IPNF�QSPWJEFST��*ODMVEFE�JO�UIJT�UPUBM�JT� ����NJMMJPO�GPS�UIF�%FWFMPQNFOUBM�%JTBCJMJUJFT� "ENJOJTUSBUJPO� %%"� UP� CFOFĕU� EJSFDU� DBSF� XPSLFST�TFSWJOH�TPNF�PG�.BSZMBOE�T�NPTU�WVMOFSBCMF�QFPQMF�
t� ćF�':������CVEHFU� JODMVEFT������NJMMJPO� GPS� UXP� OFX� XBJWFS� QSPHSBNT� BJNFE� BU� SFEVDJOH� UIF�8BJUJOH�-JTU�GPS�%%"�TFSWJDFT��#VJMEJOH�PO� FYJTUJOH� FČPSUT � UIFTF� OFX� XBJWFST� XJMM� BMMPX� %%"� UP� FYUFOE� TFSWJDFT� UP� BO� BEEJUJPOBM� ���� .BSZMBOEFST�XJUI�EJTBCJMJUJFT�
t� $POUJOVFE� PQFSBUJOH� BOE� DBQJUBM� BTTJTUBODF� JT� QSPWJEFE�JO�':������GPS�UIF�OFX�1SJODF�(FPSHF�T� 3FHJPOBM�.FEJDBM�$FOUFS�JO�-BSHP�
Mental Health and Substance Abuse t� ćF�':������.FEJDBJE�CVEHFU�DPOUBJOT������CJMMJPO�GPS�NFOUBM�IFBMUI�BOE�TVCTUBODF�VTF�EJTPSEFS�USFBUNFOU �JODMVEJOH�������NJMMJPO�GPS�OFX�
TFSWJDFT� UBSHFUJOH� DIJMESFO� BOE� ZPVOH� BEVMUT� VOEFS�UIF�BHF�PG����XIP�IBWF�BVUJTN�
t� *O�BEEJUJPO�UP�UIF������NJMMJPO�JO�UIF�':������ CVEHFU� EFEJDBUFE� UP� FYJTUJOH� OPO�.FEJDBJE� TVCTUBODF�VTF�EJTPSEFS�USFBUNFOU�QSPHSBNT ���� NJMMJPO� JO�OFX� GVOEJOH� XJMM� CPMTUFS� UIF� TUBUF�T� FČPSU�UP�IFMQ�UIPTF�TUSVHHMJOH�XJUI�IFSPJO�BOE� PQJPJE�BEEJDUJPO��%FĕDJFODZ�GVOEJOH�PG����NJMMJPO� JT� BMTP�QSPWJEFE� UP� TVQQMFNFOU� UIF� TUBUF�T� DVSSFOU�FČPSUT�
t� 5P� IFMQ� FOTVSF� UIF� UJNFMZ� BENJTTJPO� PG� JOEJWJEVBMT�SFGFSSFE�UP�TUBUF�QTZDIJBUSJD�GBDJMJUJFT�GPS� DPVSU�PSEFSFE�USFBUNFOU �UIF�HPWFSOPS�IBT�QSPQPTFE� TQFOEJOH� BO� BEEJUJPOBM� ���� ���� JO�':� �����BOE����� ���� JO�':������ UP�PQFO�B�OFX� ���CFE�VOJU�BU�$MJęPO�5��1FSLJOT�)PTQJUBM�$FOUFS�
Services for Vulnerable Populations t� ćF� ':� ����� CVEHFU� JODMVEFT� ����� CJMMJPO� JO� GFEFSBM�4VQQMFNFOUBM�/VUSJUJPO�"TTJTUBODF�1SPHSBN� CFOFĕUT� GPS� NPSF� UIBO� ��� ���� IPVTFIPMET � ������� NJMMJPO� JO� IFBUJOH� BOE� FMFDUSJDJUZ�BTTJTUBODF�CFOFĕUT� GPS���� ����IPVTFIPMET � BOE�������NJMMJPO�UP�QSPWJEF�DBTI �NFEJDBM�BOE� IPVTJOH�CFOFĕUT�UP��� ����QFPQMF�XJUI�EJTBCJMJUJFT�
14
Quality of Life
t� ćF�':������CVEHFU� JODMVEFT�������NJMMJPO�UP� DPOUJOVF� EFWFMPQNFOU� PG� UIF� 4IBSFE� )VNBO� 4FSWJDFT�1MBUGPSN�UP�SFQMBDF�DVSSFOU�TPDJBM�TFSWJDFT�*5�TZTUFNT�XJUI�B�NPEFSO �iDMJFOU�DFOUSJDw� BQQSPBDI�
t� "O�BEEJUJPOBM�������NJMMJPO�JO�(FOFSBM�'VOET� JO�':������BOE������NJMMJPO�JO�(FOFSBM�'VOET� JO�':������XJMM�FOTVSF�TVďDJFOU�TUBČ�GVOEJOH� GPS�-PDBM�%FQBSUNFOUT�PG�4PDJBM�4FSWJDFT�HJWFO� EJNJOJTIJOH�BCJMJUZ�UP�DMBJN�GFEFSBM�BENJOJTUSBUJWF�.FEJDBJE�GVOET��
t� ćF� HPWFSOPS�T� CVEHFU� JODMVEFT� BO� BEEJUJPOBM� ����� NJMMJPO� UP� FYQBOE� TFOJPS� DBSF� QSPHSBNT � FOBCMJOH�BCPVU����� TFOJPST� UP� SFNBJO� JO� UIFJS� IPNFT� BOE� DPNNVOJUJFT � BOE� PVU� PG� OVSTJOH� IPNFT�� ćF� CVEHFU� BMTP� JODMVEFT� ���� ���� JO� BEEJUJPOBM� GVOET� GPS� MPDBM� KVSJTEJDUJPOT� UP� FYQBOE�QSPHSBNT�BOE�TFSWJDFT�BU�TFOJPS�DFOUFST�JO� WBSJPVT�DPNNVOJUJFT��
t� "O�BEEJUJPOBM����NJMMJPO�PWFS�UIF�CBTF�':������ -PDBM� .BOBHFNFOU� #PBSE� HSBOU� GVOEJOH� MFWFM� JT�QSPWJEFE�GPS�DPNQFUJUJWFMZ�BXBSEFE �SFTVMUT� CBTFE�DIJMESFO�BOE�GBNJMZ�TFSWJDFT�
Energy Programs t� ćF� HPWFSOPS�T� ':� ����� CVEHFU� JODMVEFT�� ���� NJMMJPO� GPS� SFOFXBCMF� BOE� DMFBO� FOFSHZ� QSPHSBNT � ���� NJMMJPO� GPS� FOFSHZ� FďDJFODZ� BOE� DPOTFSWBUJPO�QSPHSBNT � ���NJMMJPO� GPS� BOJNBM� XBTUF�UP�FOFSHZ�QSPHSBNT�BOE������NJMMJPO�GPS� UIF�+BOF�&��-BXUPO�$POTFSWBUJPO�1SPHSBN�BOE�
4UBUF�"HFODZ�-PBO�1SPHSBN��"O�BEEJUJPOBM����� NJMMJPO�JT�QSPWJEFE�GPS�5JFS�*�SFOFXBCMF�FOFSHZ� QSPHSBNT�
t� ćF� .BSZMBOE� %FQBSUNFOU� PG� UIF� &OWJSPONFOU�T� OFX� &OFSHZ�8BUFS� *OGSBTUSVDUVSF� 1SPHSBN�FTUBCMJTIFE�JO�':������SFDFJWFT����NJMMJPO� JO�':������UP�JNQSPWF�FOFSHZ�FďDJFODZ�BOE�SFEVDF� DPTUT� BU� XBUFS� BOE� XBTUFXBUFS� USFBUNFOU� QMBOUT�
t� ćF�':������CVEHFU�BMTP�JODMVEFT������NJMMJPO� GPS� XFBUIFSJ[BUJPO� BOE� FOFSHZ� FďDJFODZ� QSPHSBNT�GPS�MPX�JODPNF�.BSZMBOEFST�
Environment and Natural Resources t� ćF�$IFTBQFBLF�BOE�"UMBOUJD�$PBTUBM�#BZT������ 5SVTU�'VOE�SFDFJWFT�������NJMMJPO�JO�':����� � DPOUJOVJOH�UIF�)PHBO�BENJOJTUSBUJPO�T�FČPSU�UP� GVMMZ�GVOE�#BZ�SFTUPSBUJPO�FČPSUT�
t� 1SPHSBNT� GVOEFE� CZ� UIF� USBOTGFS� UBY � TVDI� BT� 1SPHSBN�0QFO�4QBDF �SFDFJWF������NJMMJPO �BO� JODSFBTF�PG�������NJMMJPO� GSPN�':������UP�':� �����
t� 5P� TVQQPSU� FOGPSDFNFOU� PG� DPOTFSWBUJPO� BOE� OBUVSBM� SFTPVSDF� MBXT� BOE� QSPNPUF� TBGFUZ� PO� PVS� QVCMJD� MBOET� BOE� XBUFSXBZT � UIF� /BUVSBM� 3FTPVSDFT� 1PMJDF� XJMM� SFDFJWF� ����� NJMMJPO� GPS� ���OFX�-BX�&OGPSDFNFOU�0ďDFS�QPTJUJPOT��ćF� /BUVSBM�3FTPVSDFT�1PMJDF�BSF�BMTP�QSPWJEFE�BO� BEEJUJPOBM����� ����BOE� UXP�OFX�QPTJUJPOT� UP� FOIBODF�UIF�BWJBUJPO�VOJU�
15
Quality of Life
t� ćF�.BSZMBOE�1BSL�4FSWJDF�CVEHFU�JODSFBTFT�CZ� �����NJMMJPO�JO�TQFDJBM�GVOET�UP�IFMQ�XJUI�FTTFOUJBM� FRVJQNFOU� SFQMBDFNFOU� BOE� NBJOUFOBODF� OFFET� JO�PVS�TUBUF�QBSLT �BT�XFMM�BT� UP�QSPWJEF� BEEJUJPOBM�DPOUSBDUVBM�FNQMPZFFT� UP�TVQQPSU�B� HSPXJOH�OVNCFS�PG�WJTJUPST�UP�PVS�QVCMJD�MBOET�
t� *O� LFFQJOH� XJUI� UIF� )PHBO� BENJOJTUSBUJPO�T� DPNNJUNFOU� UP�QSPWJEF�BO�BEEJUJPOBM����NJMMJPO�QFS�ZFBS�UP�UIF�3VSBM�.BSZMBOE�1SPTQFSJUZ� *OWFTUNFOU�'VOE�UISPVHI�':����� ����NJMMJPO� JT�BMMPDBUFE�JO�':������UP�QSPWJEF�UBSHFUFE�GVOEJOH�UP�SFHJPOBM�DPVODJMT �JOGSBTUSVDUVSF�QSPKFDUT � SVSBM� FOUSFQSFOFVSTIJQ � BOE� SVSBM� DPNNVOJUZ� EFWFMPQNFOU�
t� "T�QBSU�PG�B�QMBO�UP�QSPWJEF����NJMMJPO�PWFS�UXP� ZFBST �UIF�/FYU�(FOFSBUJPO�'BSNMBOE�"DRVJTJUJPO�QSPHSBN�SFDFJWFT������NJMMJPO�JO�':������ UP�IFMQ�ZPVOH�GBSNFST�BDRVJSF�GBSNMBOE�UP�JNQMFNFOU�TVTUBJOBCMF�BHSJDVMUVSBM�QSBDUJDFT�
t� ćF�CVEHFU�JODMVEFT������NJMMJPO�JO�EFĕDJFODZ� GVOEJOH�UP�TVQQPSU�UIF�.BSZMBOE�"HSJDVMUVSBM� $PTU�4IBSF�QSPHSBN�
Public Safety and Law Enforcement t� 1PMJDF� BJE� UP� MPDBM� HPWFSONFOUT� BOE� NVOJDJQBMJUJFT� JT� MFWFM� GVOEFE� BU� ������ NJMMJPO� JO� ':� ������-PDBM�MBX�FOGPSDFNFOU�HSBOUT�UPUBM������� NJMMJPO�BOE�JODMVEF�BO�BEEJUJPOBM����NJMMJPO�GPS� B�OFX�*OUFSOFU�$SJNFT�"HBJOTU�$IJMESFO�HSBOU� QSPHSBN�BOE����� ����GPS�UIF�OFX�$PNNVOJUZ� 1SPHSBN�'VOE�UP�BTTJTU�MPDBM�KVSJTEJDUJPOT�JO�FTUBCMJTIJOH�WJPMFODF�JOUFSWFOUJPO�QSPHSBNT�
t� ćF�':������CVEHFU�GPS�UIF�%FQBSUNFOU�PG�1VCMJD�4BGFUZ�BOE�$PSSFDUJPOBM�4FSWJDFT�UPUBMT������ CJMMJPO��ćJT�JODMVEFT������NJMMJPO�UP�IPVTF�BOE� SFIBCJMJUBUF� B� QPQVMBUJPO� PG�NPSF� UIBO� �� ���� JONBUFT � ����� NJMMJPO� UP� EFUBJO� BSSFTUFFT� BOE� IPVTF� QSFUSJBM� PČFOEFST � BOE� ����� NJMMJPO� UP� TVQFSWJTF�NPSF�UIBO��� ���� JOEJWJEVBMT� JO�UIF� DPNNVOJUZ�
t� 0WFS�UIF�OFYU�UISFF�ZFBST �BO�BEEJUJPOBM����NJMMJPO�XJMM�CF�QSPWJEFE�UP�CPMTUFS�FOUSZ�QSPDFEVSF�
BOE�DPOUSBCBOE�EFUFDUJPO�NFUIPET�BDSPTT�TUBUF� DPSSFDUJPOBM� GBDJMJUJFT� BOE� ����� NJMMJPO� XJMM� CF� QSPWJEFE�UP�JNQSPWF�UIF�FďDJFODZ�BOE�DPOOFDUJWJUZ�PG�ĕFME�BHFOUT�GPS�UIF�%JWJTJPO�PG�1BSPMF� BOE�1SPCBUJPO�
t� ćF�%FQBSUNFOU�PG�+VWFOJMF�4FSWJDFT�JT�GVOEFE� BU������NJMMJPO �SFĘFDUJOH�TVDDFTTGVM�FČPSUT�UP� SFEVDF�KVWFOJMF�DSJNF�UISPVHIPVU�UIF�TUBUF�
t� ćF� ':� ����� CVEHFU� JOWFTUT� ���� ���� UP� JOUFHSBUF�DFSUBJO�TUBUF�BOE�OBUJPOBM�PČFOEFS�EBUBCBTFT� UP� QSPNPUF� NPSF� FďDJFOU� DPNNVOJDBUJPO� CFUXFFO� MPDBM� BOE� TUBUF� MBX� FOGPSDFNFOU� BHFODJFT�
t� ćF� ':� ����� CVEHFU� NBJOUBJOT� ��� NJMMJPO� PG� GVOEJOH� GPS� UIF� .BSZMBOE� 4UBUF� 1PMJDF� WFIJDMF� SFQMBDFNFOU� QMBO� UIBU� CFHBO� JO� ':� ����� BT� XFMM�BT�GVOEJOH�UP�TVQQPSU�UXP�DBEFU�DMBTTFT�UP� NBJOUBJO�USPPQFS�TUSFOHUI�
t� ćF�':������CVEHFU� JODMVEFT����� ���� JO�BEEJUJPOBM�GVOEJOH�GPS�UIF�0ďDF�PG�UIF�4UBUF�'JSF� .BSTIBM� GPS� WFIJDMF� SFQMBDFNFOU� BOE� QPSUBCMF� 9�3BZ�SPCPUJD�QMBUGPSNT�FRVJQNFOU�
16
Maryland’s Capital Budget
The FY 2018 capital budget totals $4.7 billion. The capital budget funds the construction of buildings, infrastructure and development of other long-term assets for the state. Governor Hogan’s proposed capital budget focuses on education, infrastructure and community revitalization. It continues to hold down the amount of new debt in order to bring the state’s ongoing debt service expenses under control.
$2.8 billion, or nearly 60 percent of the capital budget, funds transportation projects, including roads and mass transit. These are funded from fuel taxes, other transportation-related revenues and federal funds. The remaining $1.9 billion of the capital budget covers education, environmental projects and other facilities to support public services and communities throughout the state.
A Fiscally Responsible Capital Plan t� The FY 2018 capital budget marks the third
consecutive year in which the Hogan-Rutherford administration has held new state debt to $995 million. By reducing the level of new state debt and maintaining the reduced level for a sustained period, the state will reduce the growth in future debt service expenses.
t� Other sources of capital funds include federal grants; revenue bonds issued by the University System of Maryland and the Department of the Environment; other legally-dedicated special funds; and a small amount of state General Funds.
t� This budget continues to restore dedicated funds for land preservation and other purposes to their proper uses. Budget reconciliation legislation enacted in 2013 would have redirected $86 million of the capital-eligible transfer tax funds to the General Fund in FY 2018. Governor Hogan reduced the amount redirected to the General Fund in FY 2018 by $40 million. As a result, Program Open Space and other environmental programs will receive $180 million in FY 2018. In addition, the Capital Improvement Plan repays $242.2 million in past redirections of the transfer tax beginning in FY 2018.
Economic Development and Jobs The capital budget includes $110 million for community revitalization and housing projects administered by the Department of Housing and Community Development and $14 million for other projects to improve downtowns and promote tourism and the arts.
Project C.O.R.E. (Creating Opportunities for Renewal and Enterprise) is a multi-year initiative to address blight in urban areas of the state, particularly Baltimore. The city-state partnership will bring significant resources to demolish thousands of vacant buildings and replace them with green space and a stronger foundation for redevelopment and reinvestment of the city. The state has pledged $75 million to this initiative through FY 2019. The
Maryland’s Five-Year Capital Improvement Program ($ millions)
FY 2018 FY 2019 FY 2020 FY 2021 FY 2022 Five-Year Total GO Bonds 995 995 995 995 995 4,975 Transportation 2,834 2,740 2,338 1,991 2,013 11,916 Other* 863 726 623 629 611 3,452 Total 4,692 4,461 3,956 3,615 3,619 20,343
* Other includes General Funds, Special Funds, Federal Funds, and Revenue Bonds.
17
Maryland’s Capital Budget
FY 2018 capital budget includes $22.1 million. Project C.O.R.E. will generate jobs; strengthen the partnership between the City of Baltimore and the state; and lead to safer, healthier and more attractive spaces for families. Another $3.5 million is allocated to strategic demolition projects throughout the state outside Baltimore City.
Maryland has committed to revitalizing the cities of Hagerstown, Cumberland and Salisbury and supporting their growth. State funding for projects at the Maryland Zoo and Lexington Market–both in downtown Baltimore–and the Patterson House and Museum in Calvert County will attract visitors and create jobs. The state continues to prove its dedication to history, culture and the arts by supporting organizations such as the Maryland Historical Trust, Historic Annapolis, the Center for the Arts in Harford County, Strathmore Hall and the Western Maryland Scenic Railroad. Overall, the capital budget includes $14 million for economic development, tourism and the arts.
Higher Education Maryland’s strong and diverse higher education system is a key driver of our economic success. The capital budget includes $385 million for higher education projects. State colleges and universities will receive $320 million, including: t� $89 million to continue construction of the
new Biomedical Sciences Education Facility at the University System of Maryland’s Universities at Shady Grove education center
t� $40 million to continue construction of the Interdisciplinary Life Science building at University of Maryland Baltimore County
t� $9 million to begin construction of the Morgan State University Student Services Building
Community colleges receive $56 million, funding all the requested projects for the year. Included on this list are: t� $12 million for Prince George’s Community
College’s Queen Anne’s Academic Center t� $9.6 million to renovate two academic build
ings at Howard Community College t� $5.6 million across three projects at the Com
munity College of Baltimore County
The capital budget also provides $8 million for projects at three private institutions: Goucher College in Towson, McDaniel College in Westminster and St. John’s College in Annapolis.
K-12 Education School construction projects total $334 million, accounting for roughly one-third of FY 2018 capital spending: $280 million for the traditional public school construction program, $40 million for supplemental funding for public school districts with high enrollment growth, $6 million for the Aging Schools Program, $4.8 million for federal Qualified Zone Academy Bond projects and $3.5 million for improvements to aging non-public school facilities.
Libraries The capital budget includes $32 million for renovation of the Pratt Central Library and State Library Resource Center in Baltimore, along with $5 million for 12 local library projects.
Environment, Natural Resources, Energy and Land Preservation Maryland has committed a significant portion of its capital budget to protecting its natural resources. Environmental projects total about $776 million in FY 2018 authorizations. Included in this total are: t� $493 million for protecting the Chesapeake
Bay and the quality of water for Marylanders through various programs
18
Maryland’s Capital Budget
o Under the Department of the Environment, the Water Quality Revolving Loan Fund will provide $337 million, the Bay Restoration Fund will provide $60 million, the Biological Nutrient Removal Program includes $49 million and the Septic System Upgrade Program will provide $15 million in FY 2018.
o MES will provide $21 million for water quality and utility projects at state facilities.
o The Maryland Agricultural Cost-Share Program’s annual appropriation has been increased by 33 percent from $6 million to $8 million, in order to further reduce nutrient runoff.
t� $130 million to meet the goals of land preservation programs, including Agricultural Land Preservation Program, Program Open Space and Rural Legacy
t� $129 million for the Drinking Water Revolving Loan fund and water supply assistance to local governments
t� $10.6 million in energy programs at the Department of Housing and Community Development
t� $8 million for the Maryland Department of the Environment’s Energy-Water Infrastructure Program
Health Care and Vulnerable Marylanders The capital budget devotes $37 million to hospitals and other health care resources, including: t� $11.6 million in total under the University of
Maryland Medical System for two projects: the Neonatal Intensive Care Unit and Labor and Delivery Suite; and the Shock Trauma Center, which will both be important for emergency medical situations
t� $11.3 million to construct the Prince George’s Regional Medical Center
t� $5.7 million for the Community Health Facilities Grant Program, which will help fund 13 residential and non-residential facilities for mentally ill and developmentally disabled individuals, along with patients and victims of substance abuse
t� $5 million to the Maryland Hospital Association to assist 11 private hospitals in eight jurisdictions
Public Safety The capital budget contains $56 million in projects to promote public safety. These include: t� $27 million to continue extending Maryland’s
statewide public safety communication system, allowing different police and emergency response agencies to communicate reliably with each other
t� $21 million to provide a modern replacement for the state’s Juvenile Services center for young women. The new center, in Carroll County, will enhance safety and provide gender-appropriate services
t� $4.1 million to assist with upgrades for four local detention centers, one each in Anne Arundel, Calvert, Montgomery and Prince George’s counties
Critical Public Services The capital budget includes $133 million for a wide range of improvements to government facilities or projects that provide services to citizens. For example: t� $18 million for a new District Court in Catons
ville t� $39 million for National Guard facilities in
Easton, Havre de Grace and others t� $33 million to provide major repairs and dis
ability access improvements to state buildings and state park facilities
19
Maryland’s Capital Budget
General Capital Improvement Program FY 2018 ($ millions)
General General Revenue* EDUCATION Obligation Bonds Funds Bonds Other** Total School Construction 334.4 334.4 Public Colleges and Universities 288.6 32.0 320.6 Local Community Colleges 56.3 56.3 Private Colleges and Universities 8.0 8.0 State Library Resource Center 32.0 32.0 Local Libraries 5.0 5.0 Subtotal 724.3 32.0 756.3
ENVIRONMENT Chesapeake Bay and Water Quality 45.3 249.1 198.5 492.9 Drinking Water 7.8 100.0 23.2 130.9 Land Preservation 5.0 124.6 129.6 Environment Cleanup 0.5 0.5 1.0 Energy Efficiency 21.1 21.1 Subtotal 58.6 0.5 349.1 367.4 775.6
COMMUNITY REVITALIZATION AND HOUSING Rental Housing Programs 10.0 20.0 30.0 Project C.O.R.E. and Strategic Demolition 25.6 25.6 Homeownership Programs 8.5 1.5 10.0 Other Housing 13.6 7.8 21.4 Other Community/Neighborhood Dev’t 12.1 10.9 23.0 Subtotal 69.8 40.2 110.0
SAFER COMMUNITIES AND PUBLIC SAFETY Public Safety Communication System 27.0 27.0 Juvenile Services 21.5 21.5 Public Safety and Corrections 2.7 2.7 State Police 0.4 0.4 Local Detention Centers 4.5 4.5 Subtotal 56.1 56.1
Econ. Dev., Tourism, and Arts 13.7 0.3 14.0 Health 36.9 36.9 Others 58.7 74.4 133.1
TOTAL 1,018.1 0.5 381.1 482.3 1,882.0 GO Bond De-Authorizations (18.3) (18.3) Qualified Zone Academic Bonds (4.8) (4.8) Net GO New Authorizations 995.0 0.5 381.1 482.3 1,858.9
* “Revenue Bonds” are Maryland Department of the Environment Water Quality and Drinking Water, and University System of Maryland Academic Revenue Bonds ** “Other” includes special funds and federal funds.
20
Capital Budget for Transportation
The proposed FY 2018 capital budget for Maryland Department of Transportation projects totals $2.8 billion. The budget includes funding to build and maintain the entire range of Maryland’s transportation infrastructure, including roads and bridges, motor vehicle facilities, mass transit networks, mobility services, the Port of Baltimore, and BWI Thurgood Marshall Airport, as well as various small airports.
The transportation capital budget is primarily funded through state sources and federal aid. The state sources consist of taxes, fees and bonds. In FY 2018, state sources comprise $1.6 billion of the capital budget, or 57.5 percent, and federal aid for highways, mass transit, aviation, and port security makes up $1 billion, or 36.1 percent. Other sources of funding, including user fees and federal funds received directly by the Washington-area Metro system, comprise $183 million, or 6.4 percent.
State Highway Administration (SHA) SHA projects constitute $1.5 billion, the largest share of the FY 2018 capital program for transportation. The SHA capital program is funded with $885.8 million in state revenue and $643.2 million in federal aid. Major economic projects by region include:
t� Western Maryland: $32.8 million for the widening and rehabilitation of the I-81 bridges over the Potomac River in Washington County and $6.9 million for constructing US 219 improvements in Garrett County
t� Eastern Shore: $75.1 million for MD 404 widening in Caroline, Queen Anne’s and Talbot counties; $9.7 million to finish replacing the Dover bridge in Caroline and Talbot counties; and $26.7 million for widening two segments of US 113 in Worcester County
t� Suburban Washington Region: $14.8 million to construct a new interchange on US 15 at Monocacy Boulevard and $14.8 million for the interchange at MD 85 and I-270 in Frederick County; $31.5 million to construct a new interchange on I-270 at Watkins Mill Road, $19.4 million to start a congestion mitigation project along I-270, as well as $16.5 million to relocate MD 97 around Brookville in Montgomery County; $32.9 million to construct improved access to the Greenbelt Metro Station, $20.1 million for a new interchange on MD 4 at Suitland Parkway, and $27.4 million to construct a new interchange on MD 210 at Kerby Hill/Livingston Roads in Prince George’s County
t� Southern Maryland: $10.5 million to widen MD 2/4 (Phase 2) in Prince Frederick in Calvert County; $3.8 million for engineering of the MD 4 Thomas Johnson Bridge replacement between Calvert and St. Mary’s counties; and $13.8 million to construct a new interchange just north of Charles County along MD 5 at MD 373
21
Capital Budget for Transportation
t� Baltimore Region: $13.3 million for traffic improvements near Ft. Meade in Anne Arundel County; $29.1 million for various bridge and widening improvements along I-695 and $3.1 million for widening of MD 140 in Baltimore County; $4.5 million to improve MD 30 in Hampstead in Carroll County; $19.8 million to widen MD 32 west of MD 108 in Howard County; and $11.4 million for traffic improvements near Aberdeen Proving Ground in Harford County
SHA’s budget also includes funds to construct stormwater mitigation measures as part of Maryland’s Watershed Implementation Plan.
Motor Vehicle Administration (MVA) MVA’s FY 2018 capital budget totals $22.4 million. $5.6 million of this funding is for building improvements, and $4.6 million is for upgrading MVA IT systems.
Maryland Aviation Administration (MAA) MAA’s FY 2018 capital budget totals $124.4 million and includes the following major projects for BWI Thurgood Marshall Airport: t� ������NJMMJPO� GPS� JNQSPWFNFOUT� UP�FYUFOE� UIF�
international concourse t� ��� NJMMJPO� UP� FOHJOFFS� JNQSPWFNFOUT� UP� TVQ-
port a new aircraft maintenance facility
Maryland Port Administration (MPA) MPA’s FY 2018 capital budget totals $98.6 million, including: t� ������ NJMMJPO� GPS� QSPKFDUT� SFMBUFE� UP� ESFEHJOH�
for the Port of Baltimore t� �����NJMMJPO�GPS�UIF�SFDPOTUSVDUJPO�PG�CFSUIT�BU�
various terminals t� �����NJMMJPO�GPS�UIF�'BJSĕFME�.BSJOF�5FSNJOBM�
expansion project
Maryland Transit Administration (MTA) MTA’s FY 2018 capital budget totals $696.6 million, with $356.1 million, or 51 percent, coming from federal sources. Major projects include: t� ������ NJMMJPO� GPS� ."3$� DPNNVUFS� SBJM� JN
provements on the Camden, Brunswick and Penn lines and $32.1 million for coach and locomotive overhauls and replacements
t� ������NJMMJPO�JO�UIF�#BMUJNPSF�BSFB�GPS�NJE�MJGF� overhaul of light rail cars, $45 million for bus purchases, $14.5 million for the Kirk bus facility replacement, $32.6 million for other bus facility and systems upgrades including BaltimoreLink and $32.3 million for Metro overhauls and vehicle replacements
t� �������NJMMJPO�GPS�1VSQMF�-JOF�5SBOTJUXBZ�DPOstruction in the Washington area
t� ������NJMMJPO�GPS�DBQJUBM�BTTJTUBODF�UP�B�WBSJFUZ� of locally operated transit systems around the state
22
Capital Budget for Transportation
Washington Metropolitan Area Transit Authority (WMATA) WMATA’s FY 2018 capital budget totals $255.8 million. This includes $99.9 million in federal funds that go directly to WMATA. Maryland’s state funding of $155.9 million is mostly for the WMATA capital improvement program and Maryland’s match to the Passenger Rail Investment and Improvement Act safety program.
The Secretary’s Office (TSO) TSO’s FY 2018 capital budget totals $107.1 million and includes: t� $3.3 million for the Bikeways Network Program t� Federal grant funding for a $15.1 million study
of a magnetic levitation (MAGLEV) rail connection between Washington and Baltimore
t� $2.3 million for a grant to the Canton Railroad t� $53 million in grants to local jurisdictions
DEPARTMENT OF TRANSPORTATION Total 5-Year Program, FY 2018 – FY 2022
($ in millions) 2018 2019 2020 2021 2022 5-Year Total
The Secretary’s Office Motor Vehicle Admin.
107.1 22.4
31.5 27.0
18.1 15.8
12.7 19.4
11.4 15.0
180.8 99.6
Maryland Aviation Admin. 1
Maryland Port Admin. Maryland Transit Admin. Wash-Metro Area Transit 2
State Highway Admin. 3
Total Capital Spending
124.4 98.6
696.6 255.8
1,529.0 2,833.9
36.4 167.8 804.5 265.3
1,408.1 2,740.6
32.5 216.0 454.3 273.4
1,327.5 2,337.6
32.3 153.0 380.1 284.1
1,109.3 1,990.9
35.3 115.5 633.8 279.9 922.9
2,013.8
260.9 750.9
2,969.3 1,358.5 6,296.7
11,916.8
Sources of Funds: Special Funds Federal Funds 2
Other Funds 4
1,628.6 1,021.9
183.3
1,524.9 1,037.2
178.7
1,305.6 856.4 175.6
1,026.5 847.5 116.9
1014.3 806.9 192.6
6,499.7 4,570.1
847.1 Total 2,833.9 2,740.6 2,337.6 1,990.9 2,013.8 11,916.8
1 The Department is using Passenger Facility Charge (PFC) revenue, Customer Facility Charge (CFC) revenue, and Maryland Transportation Authority (MDTA) bond financing to fund several projects identified in this program. The PFC, CFC, and MDTA eligible project costs are included in the totals above.
2 Does not include federal funds received directly by WMATA that are not included in MDOT’s budget. 3 Includes FY 2018 special funds for Watershed Implementation Plan improvements. 4 Includes other funding sources, such as PFCs, CFCs, MDTA funds for MAA projects and Certificates of Participation.
23
Supporting Local Government
fy 2018 budget increases aid to local governments by $110.4 million.
The FY 2018 budget provides $7.5 billion in aid to local governments – $110.4 million over FY 2017. The primary increases include an additional $27.6 million for K-12 education aid, $24.9 million for transportation, and $13.5 million for natural resources.
Summary of Aid by Category ($ in thousands)
2017 2018 $ % Appropriation Allowance Change Change
Total Aid (includes Retirement) Primary & Secondary Education 6,326,389 6,353,992 27,603 0.4% Libraries 74,280 75,743 1,464 2.0% Community Colleges 314,335 318,006 3,671 1.2% Transportation 209,649 234,550 24,901 11.9% Public Safety 127,247 129,551 2,305 1.8% Disparity Grants 132,796 132,796 0 0.0% Public Health 49,488 51,083 1,594 3.2% Natural Resources 27,191 40,713 13,522 49.7% Other 129,437 164,777 35,340 27.3%
Total State Aid 7,390,812 7,501,212 110,400 1.5%
2017 2018 $ % Appropriation Allowance Change Change
Direct Aid Primary & Secondary Education 5,559,134 5,619,537 60,403 1.1% Libraries 53,396 55,404 2,008 3.8% Community Colleges 267,876 273,390 5,513 2.1% Transportation 209,649 234,550 24,901 11.9% Public Safety 127,247 129,551 2,305 1.8% Disparity Grants 132,796 132,796 0 0.0% Public Health 49,488 51,083 1,594 3.2% Natural Resources 27,191 40,713 13,522 49.7% Other 129,437 164,777 35,340 27.3%
Total Direct State Aid 6,556,216 6,701,802 145,587 2.2% Retirement Contributions 834,597 799,410 -35,187 -4.2% Total State Aid 7,390,812 7,501,212 110,400 1.5%
Totals and percentages may not add due to rounding.
24
Total Aid to Local Government: $7.5 billion
Summary of Total Aid by Subdivision (includes Retirement Payments) ($ in thousands)
2017 2018 % $ % Appropriation Allowance of Total Change Change
Allegany 111,401 112,640 1.5% 1,238 1.1% Anne Arundel 505,053 517,049 6.9% 11,996 2.4% Baltimore City 1,273,257 1,241,894 16.6% -31,363 -2.5% Baltimore County 814,429 839,946 11.2% 25,517 3.1% Calvert 106,529 104,863 1.4% -1,666 -1.6% Caroline 64,136 67,106 0.9% 2,970 4.6% Carroll 174,690 171,067 2.3% -3,624 -2.1% Cecil 136,824 137,943 1.8% 1,122 0.8% Charles 207,305 212,342 2.8% 5,038 2.4% Dorchester 51,418 53,894 0.7% 2,477 4.8% Frederick 292,208 300,632 4.0% 8,424 2.9% Garrett 35,026 35,189 0.5% 163 0.5% Harford 262,399 263,815 3.5% 1,416 0.5% Howard 335,675 340,462 4.5% 4,788 1.4% Kent 14,215 14,343 0.2% 128 0.9% Montgomery 929,773 949,380 12.7% 19,607 2.1% Prince George’s 1,338,235 1,374,495 18.3% 36,260 2.7% Queen Anne’s 45,951 46,235 0.6% 284 0.6% St. Mary’s 122,541 127,845 1.7% 5,304 4.3% Somerset 41,154 43,537 0.6% 2,383 5.8% Talbot 22,187 22,679 0.3% 492 2.2% Washington 207,488 214,450 2.9% 6,962 3.4% Wicomico 175,129 180,236 2.4% 5,107 2.9% Worcester 36,627 37,546 0.5% 918 2.5% Statewide/Unallocated 87,162 91,662 1.2% 4,460 5.1%
Total 7,390,812 7,501,212 100.0% 110,400 1.5%
Totals and percentages may not add due to rounding.
25
Direct Aid to Local Government: $6.7 billion
Summary of Direct Aid by Subdivision (excludes Retirement Payments) ($ in thousands)
2017 2018 $ % Appropriation Allowance Change Change
Allegany 101,833 103,767 1,934 1.9% Anne Arundel 433,171 448,573 15,402 3.6% Baltimore City 1,202,432 1,174,750 -27,682 -2.3% Baltimore County 718,068 744,718 26,650 3.7% Calvert 91,098 90,981 -117 -0.1% Caroline 59,237 62,395 3,158 5.3% Carroll 152,452 150,335 -2,117 -1.4% Cecil 122,447 124,289 1,841 1.5% Charles 183,518 189,151 5,633 3.1% Dorchester 47,359 49,896 2,537 5.4% Frederick 256,292 266,612 10,320 4.0% Garrett 31,197 31,590 392 1.3% Harford 230,937 233,980 3,043 1.3% Howard 271,776 280,304 8,528 3.1% Kent 12,246 12,542 297 2.4% Montgomery 754,209 781,679 27,470 3.6% Prince George’s 1,217,589 1,257,179 39,590 3.3% Queen Anne’s 39,232 39,830 598 1.5% St. Mary’s 108,625 114,076 5,450 5.0% Somerset 38,227 40,765 2,538 6.6% Talbot 18,251 18,933 682 3.7% Washington 188,015 196,111 8,096 4.3% Wicomico 161,725 167,424 5,699 3.5% Worcester 29,117 30,301 1,184 4.1% Statewide/Unallocated 87,162 91,622 4,460 5.1%
Total 6,556,216 6,701,802 145,587 2.2%
Totals and percentages may not add due to rounding.
26
Primary and Secondary Education
Foundation Program: The foundation program is the largest single local aid program and is fully funded in FY 2018. Under the program, aid is distributed on the basis of public school enrollment and equalized for taxable wealth so that jurisdictions with smaller per pupil tax bases receive proportionately more aid.
Compensatory Education: The compensatory education program is directed toward the education of children who are economically and environmentally disadvantaged. The Bridge to Excellence Act directs the aid according to the number of students receiving free or reduced price meals.
Special Education: Aid for special education is provided to school systems to help cover the additional cost of educating students with needs for special services. These funds are allocated on a formula basis for students in local schools and to support children placed in nonpublic special education schools. The FY 2018 budget reflects the State’s share at 70 percent of the cost of nonpublic placements over a certain amount.
Student Transportation: This program provides aid for the transportation of students to and from school, including a specific grant aid for transporting special needs students.
Other Education Aid: Other education aid includes $248.7 million to support students with limited English proficiency and $50.2 million for the Guaranteed Tax Base program, which provides grants to those subdivisions that have less than 80 percent of the statewide average wealth per pupil and that provide local education funding above the local share required by the foundation program.
State Retirement System: In addition to direct aid for education, the State pays a portion of pension and retirement benefits for teachers, principals, administrators, and other eligible employees on behalf of each board of education.
27
Prim
ary a
nd S
econ
dary
Edu
catio
n($
in th
ousa
nds)
Com
pen-
St
ate
Foun
datio
n sa
tory
Sp
ecia
l St
uden
t To
tal
$ C
hang
e %
Cha
nge
Retir
emen
t $
Cha
nge
% C
hang
e Pr
ogra
m
Ed.
Ed.
Tran
s. O
ther
D
irec
t fr
om 2
017
from
201
7 Sy
stem
TO
TAL
from
201
7 fr
om 2
017
Alle
gany
41
,584
21
,567
7,
646
4,65
4 4,
878
80,3
30
555
0.7%
6,
997
87,3
27
-26
0.0%
A
nne A
rund
el
222,
752
67,0
87
28,7
45
23,8
28
15,4
25
357,
837
3,89
7 1.
1%
61,9
67
419,
803
721
0.2%
Ba
ltim
ore C
ity
404,
430
297,
955
63,0
09
19,5
17
68,3
52
853,
263
-41,
819
-4.7
%
64,9
23
918,
186
-45,
352
-4.7
%
Balti
mor
e Cou
nty
400,
157
146,
926
55,6
36
31,4
53
25,0
99
659,
271
21,8
84
3.4%
85
,680
74
4,95
1 20
,896
2.
9%
Calv
ert
59,9
65
9,89
8 4,
896
5,81
5 1,
216
81,7
90
-1,3
55
-1.6
%
13,0
77
94,8
67
-2,8
85
-3.0
%
Caro
line
29,0
01
15,1
75
2,80
3 2,
701
5,13
4 54
,814
2,
777
5.3%
4,
347
59,1
61
2,61
3 4.
6%
Carr
oll
94,2
52
14,3
78
10,6
41
9,86
4 2,
224
131,
360
-4,3
35
-3.2
%
19,0
12
150,
371
-5,7
84
-3.7
%
Cec
il 66
,781
24
,227
8,
314
5,22
6 3,
250
107,
798
995
0.9%
12
,705
12
0,50
2 35
6 0.
3%
Char
les
114,
620
32,0
46
10,6
54
10,8
22
3,81
7 17
1,96
0 3,
827
2.3%
21
,226
19
3,18
7 3,
191
1.7%
D
orch
este
r 22
,742
12
,524
1,
757
2,51
4 3,
197
42,7
34
1,79
7 4.
4%
3,75
3 46
,488
1,
748
3.9%
Fr
eder
ick
167,
095
34,6
82
17,1
65
12,6
17
10,6
14
242,
174
8,12
9 3.
5%
31,3
44
273,
518
6,25
2 2.
3%
Gar
rett
11,2
17
4,60
4 1,
032
2,99
2 1,
867
21,7
11
-450
-2
.0%
3,
030
24,7
41
-648
-2
.6%
H
arfo
rd
138,
982
34,3
31
19,9
06
12,6
34
2,93
9 20
8,79
1 1,
023
0.5%
26
,519
23
5,31
0 -3
53
-0.1
%
How
ard
172,
749
30,3
80
16,1
40
17,4
94
10,3
19
247,
082
5,43
2 2.
2%
54,9
96
302,
078
2,02
3 0.
7%
Kent
3,
673
2,59
3 86
1 1,
578
1,22
6 9,
931
5 0.
1%
1,64
5 11
,575
-1
54
-1.3
%
Mon
tgom
ery
375,
664
140,
037
59,6
01
42,0
90
70,5
97
687,
988
21,7
77
3.3%
15
3,33
5 84
1,32
4 14
,194
1.
7%
Prin
ce G
eorg
e’s
615,
430
282,
057
68,8
66
40,6
94
106,
407
1,11
3,45
4 19
,181
1.
8%
110,
054
1,22
3,50
8 16
,250
1.
3%
Que
en A
nne’s
22
,879
5,
140
1,99
4 3,
377
1,34
4 34
,734
-2
1 -0
.1%
5,
965
40,6
98
-302
-0
.7%
St
. Mar
y’s
72,7
61
18,0
42
6,14
0 7,
029
1,64
9 10
5,62
2 4,
397
4.3%
12
,946
11
8,56
8 4,
230
3.7%
So
mer
set
14,4
36
10,2
75
1,78
5 1,
910
3,42
1 31
,827
2,
204
7.4%
2,
586
34,4
13
2,05
9 6.
4%
Talb
ot
4,54
3 5,
063
1,03
4 1,
671
1,29
3 13
,605
-2
08
-1.5
%
3,33
7 16
,942
-3
81
-2.2
%
Was
hing
ton
103,
367
44,7
94
9,09
8 7,
378
10,8
96
175,
533
6,63
3 3.
9%
16,4
39
191,
972
5,69
8 3.
1%
Wic
omic
o 74
,186
45
,235
8,
099
5,31
7 12
,931
14
5,76
8 4,
653
3.3%
11
,882
15
7,65
0 4,
074
2.7%
W
orce
ster
6,61
8 7,
281
1,83
5 3,
075
847
19,6
56
-186
-0
.9%
6,
691
26,3
47
-433
-1
.6%
St
atew
ide/
Una
lloca
ted
0 0
16,2
15
0 4,
291
20,5
06
-388
-1
.9%
0
20,5
06
-388
-1
.9%
To
tal
3,23
9,88
5 1,
306,
297
423,
872
276,
251
373,
233
5,61
9,53
7 60
,403
1.
1%
734,
454
6,35
3,99
2 27
,603
0.
4%
Tota
ls an
d pe
rcen
tage
s may
not
add
due t
o ro
undi
ng.
28
Education Aid Per Pupil
The chart below shows State aid for public schools on a per pupil basis. Aid includes direct aid and contributions for teachers’ retirement. Pupils are measured as full-time equivalent counts as of September 30, 2016, the same basis as used for allocating aid under the statutory formulas.
Total K-12 Education Aid - Fiscal Year 2018 Per Eligible Full-Time Equivalent Pupil
FTE Pupils as of September 30, 2016 Aid per Pupil
Allegany 8,183 10,672 Anne Arundel 78,814 5,326 Baltimore City 76,629 11,982 Baltimore County 108,131 6,889
Calvert 15,512 6,116 Caroline 5,388 10,980 Carroll 24,861 6,049 Cecil 14,975 8,047 Charles 25,521 7,570 Dorchester 4,545 10,229 Frederick 39,991 6,840 Garrett 3,638 6,801 Harford 36,590 6,431 Howard 54,281 5,565 Kent 1,893 6,115 Montgomery 154,586 5,442
Prince George’s 124,786 9,805 Queen Anne’s 7,462 5,454 St. Mary’s 17,128 6,923
Somerset 2,763 12,455 Talbot 4,320 3,922 Washington 21,892 8,769 Wicomico 14,258 11,057 Worcester 6,292 4,187
Total FTE’s/Average* 852,436 7,430
* Excludes unallocated aid.
Totals and percentages may not add due to rounding.
29
Libraries
Library Aid Formula: The State supports the current operating and capital expenses of local library systems. Aid is distributed on the basis of population and is equalized so that jurisdictions with smaller per capita tax bases receive more aid per capita. During the 2016 Legislative Session, legislation passed increasing the per capita calculation for library aid and phasing in this change through FY 2022.
State Library Network: The library network program provides aid for the State Library Resource Center at the Enoch Pratt Central Library in Baltimore and the three regional resource centers in non-metropolitan areas. During the 2016 Legislative Session, legislation passed increasing the per resident calculation for library network funding and phasing in this change through FY 2022.
State Retirement System: In addition to direct aid for libraries, the State pays the entire cost of pension and retirement benefits for eligible librarians and other employees on behalf of the library systems. There is an exception for Montgomery County where librarians have elected to remain in the Montgomery County Retirement System rather than in the State system, in which case the State remits the lesser of the cost of retirement for the county or the State systems.
($ in thousands) State
Retirement $ Change Formula Network System TOTAL from 2017
Allegany 787 0 159 946 23 Anne Arundel 2,252 0 1,627 3,879 31 Baltimore City 6,250 0 2,221 8,472 -41 Baltimore County 5,971 0 2,581 8,552 275 Calvert 450 0 399 849 -2 Caroline 300 0 147 447 12 Carroll 995 0 853 1,848 6 Cecil 805 0 398 1,203 15 Charles 1,057 0 550 1,607 56 Dorchester 285 0 73 358 16 Frederick 1,445 0 900 2,345 43 Garrett 151 0 107 257 9 Harford 1,604 0 1,257 2,861 -45 Howard 940 0 2,101 3,041 -59 Kent 95 0 83 178 9 Montgomery 3,120 0 3,132 6,253 181 Prince George’s 7,402 0 2,009 9,411 89 Queen Anne’s 170 0 176 346 12 St. Mary’s 719 0 378 1,097 64 Somerset 287 0 69 357 8 Talbot 113 0 159 272 -2 Washington 1,294 0 500 1,794 39 Wicomico 1,051 0 221 1,273 46 Worcester 155 0 239 393 -12 Statewide/Unallocated 0 17,707 0 17,707 690 Total 37,697 17,707 20,339 75,743 1,464
Totals and percentages may not add due to rounding.
30
Community Colleges
Current Expense Formula: The current expense formula bases funding on a percentage of the appropriation per FTE student at four-year public higher education institutions.
Unrestricted Grants and Special Programs: The budget includes $6.0 million to fund a statewide program for out-of-county or out-of-State students in regional or health manpower shortage programs, $5.5 million for the English for Speakers of Other Languages program, $4.7 million for small community colleges, and $404,492 for other out-of-county and out-of-State student agreements. The Allowance also includes a new, one-time $4 million grant to community colleges.
Optional Retirement: The State distributes funds directly to the community colleges to reimburse them for the employer cost of members of the Optional Retirement System, a vendor operated, defined contribution plan offered as an alternative to the State’s defined benefit pension and retirement systems.
State Retirement System: In addition to direct aid to community colleges, the State pays the entire cost of pension and retirement benefits for eligible teachers, administrators, and other employees on behalf of each community college.
($ in thousands)
Unrestricted Grants and State
Special Optional Retirement $ Change Formula Programs Retirement System TOTAL from 2017 Allegany 4,860 1,181 178 1,716 7,935 -138 Anne Arundel 28,800 455 2,080 4,883 36,217 131 Baltimore City * 0 0 0 0 0 0 Baltimore County 40,414 42 2,507 6,967 49,930 -794 Calvert 2,513 4 211 405 3,133 106 Caroline 1,368 117 87 218 1,790 -40 Carroll 7,613 1,111 603 867 10,193 640 Cecil 5,245 418 494 554 6,711 -89 Charles 8,771 13 736 1,415 10,935 401 Dorchester 1,078 92 68 172 1,411 -20 Frederick 9,855 272 825 1,776 12,728 260 Garrett 2,770 1,110 162 462 4,504 13 Harford 11,475 53 532 2,060 14,120 -121 Howard 17,673 526 1,527 3,061 22,787 205 Kent 458 39 29 73 599 -35 Montgomery 42,540 2,110 5,188 11,234 61,072 -439 Prince George’s 28,500 1,057 942 5,253 35,753 -357 Queen Anne’s 1,662 143 106 265 2,175 -103 St. Mary’s 2,759 4 232 445 3,439 123 Somerset 754 407 33 116 1,311 -56 Talbot 1,576 135 100 251 2,062 49 Washington 8,129 867 393 1,400 10,789 -129 Wicomico 4,597 314 204 709 5,824 36 Worcester 2,042 140 91 315 2,588 27 Statewide/Unallocated 0 10,000 0 0 10,000 4,000 Total 235,451 20,610 17,328 44,617 318,006 3,671
* The State assumes the cost of Baltimore City Community College, which is not reflected on this chart.
Totals may not add due to rounding.
31
Educ
atio
n - P
rimar
y and
Sec
onda
ry, L
ibra
ries a
nd C
omm
unity
Col
lege
s(e
xclu
ding
four
-yea
r co
llege
s and
uni
vers
ities
)
($ in
thou
sand
s)
Prim
ary
& S
econ
dary
Li
brar
ies
Com
mun
ity C
olle
ges
$ C
hang
e %
Cha
nge
Dir
ect
Retir
emen
t D
irec
t Re
tirem
ent
Dir
ect
Retir
emen
t TO
TAL
from
201
7 fr
om 2
017
Alle
gany
80
,330
6,
997
787
159
6,21
9 1,
716
96,2
09
-141
-0
.1%
A
nne A
rund
el
357,
837
61,9
67
2,25
2 1,
627
31,3
35
4,88
3 45
9,89
9 88
4 0.
2%
Balti
mor
e City
* 85
3,26
3 64
,923
6,
250
2,22
1 0
0 92
6,65
8 -4
5,39
3 -4
.7%
Ba
ltim
ore C
ount
y 65
9,27
1 85
,680
5,
971
2,58
1 42
,963
6,
967
803,
433
20,3
77
2.6%
Ca
lver
t 81
,790
13
,077
45
0 39
9 2,
728
405
98,8
49
-2,7
80
-2.7
%
Caro
line
54,8
14
4,34
7 30
0 14
7 1,
572
218
61,3
98
2,58
5 4.
4%
Carr
oll
131,
360
19,0
12
995
853
9,32
6 86
7 16
2,41
2 -5
,138
-3
.1%
C
ecil
10
7,79
8 12
,705
80
5 39
8 6,
156
554
128,
416
283
0.2%
Ch
arle
s 17
1,96
0 21
,226
1,
057
550
9,52
0 1,
415
205,
728
3,64
7 1.
8%
Dor
ches
ter
42,7
34
3,75
3 28
5 73
1,
239
172
48,2
56
1,74
4 3.
7%
Fred
eric
k 24
2,17
4 31
,344
1,
445
900
10,9
52
1,77
6 28
8,59
1 6,
556
2.3%
G
arre
tt 21
,711
3,
030
151
107
4,04
2 46
2 29
,503
-6
25
-2.1
%
Har
ford
20
8,79
1 26
,519
1,
604
1,25
7 12
,060
2,
060
252,
291
-519
-0
.2%
H
owar
d 24
7,08
2 54
,996
94
0 2,
101
19,7
26
3,06
1 32
7,90
5 2,
169
0.7%
Ke
nt
9,93
1 1,
645
95
83
526
73
12,3
53
-180
-1
.4%
M
ontg
omer
y 68
7,98
8 15
3,33
5 3,
120
3,13
2 49
,838
11
,234
90
8,64
8 13
,936
1.
6%
Prin
ce G
eorg
e’s
1,11
3,45
4 11
0,05
4 7,
402
2,00
9 30
,500
5,
253
1,26
8,67
1 15
,983
1.
3%
Que
en A
nne’s
34
,734
5,
965
170
176
1,91
1 26
5 43
,219
-3
92
-0.9
%
St. M
ary’s
10
5,62
2 12
,946
71
9 37
8 2,
994
445
123,
104
4,41
7 3.
7%
Som
erse
t 31
,827
2,
586
287
69
1,19
5 11
6 36
,081
2,
011
5.9%
Ta
lbot
13
,605
3,
337
113
159
1,81
1 25
1 19
,275
-3
34
-1.7
%
Was
hing
ton
175,
533
16,4
39
1,29
4 50
0 9,
389
1,40
0 20
4,55
4 5,
608
2.8%
W
icom
ico
145,
768
11,8
82
1,05
1 22
1 5,
115
709
164,
747
4,15
7 2.
6%
Wor
ceste
r 19
,656
6,
691
155
239
2,27
3 31
5 29
,328
-4
18
-1.4
%
Stat
ewid
e/U
nallo
cate
d 20
,506
0
17,7
07
0 10
,000
0
48,2
13
4,30
2 9.
8%
Tota
l 5,
619,
537
734,
454
55,4
04
20,3
39
273,
390
44,6
17
6,74
7,74
1 32
,738
0.
5%
The S
tate
assu
mes
the c
ost o
f Bal
timor
e City
Com
mun
ity C
olle
ge.
*
Tota
ls m
ay n
ot ad
d du
e to
roun
ding
.
32
Police, Fire and Public Safety
Aid for Police Protection: The State gives grants to the subdivisions to help provide for police protection services, which are distributed through a formula based on population and population density. Grants are shared between counties and municipalities on the basis of expenditures, and municipalities receive an additional grant based on the number of police officers. The Administration has introduced legislation to level fund the FY 2018 grant at the FY 2017 level.
Aid for Fire, Rescue and Ambulance Systems: Counties and municipalities receive grants for fire, rescue, and ambulance equipment, and capital renovations.
Special Grants: The budget includes funding to Baltimore City for foot patrol, violent crime grants, community policing, the War Room, and a $2.0 million grant to the Baltimore City State’s Attorney’s office. In Prince George’s County, funds are provided for drug enforcement, violent crime grant programs, and $1.3 million for the State’s Attorney’s office. Additional general funds are provided for STOP Gun Violence grants and the domestic violence unit. Also included are special funds awarded by the Vehicle Theft Prevention Council, grants from the State’s telephone surcharge for the “911” emergency system, and grants to help enforce school bus safety laws.
($ in thousands)
Police Fire & Special $ Change Aid Rescue Grants TOTAL from 2017
Allegany 867 336 0 1,203 -20 Anne Arundel 8,809 1,234 0 10,043 -7 Baltimore City 0 1,367 9,851 11,218 -1 Baltimore County 12,763 1,730 0 14,494 -2 Calvert 791 300 0 1,091 0 Caroline 341 309 0 650 -0 Carroll 1,594 388 0 1,982 -0 Cecil 995 312 0 1,307 2 Charles 1,350 380 0 1,730 -0 Dorchester 380 320 0 701 9 Frederick 2,425 559 0 2,984 -1 Garrett 226 300 0 526 -3 Harford 2,843 573 0 3,416 -1 Howard 3,748 616 0 4,364 -1 Kent 200 307 0 508 -2 Montgomery 16,126 1,963 0 18,090 -2 Prince George’s 14,822 1,697 4,780 21,299 -2 Queen Anne’s 434 300 0 734 0 St. Mary’s 941 300 0 1,241 0 Somerset 240 314 0 554 2 Talbot 422 336 0 758 16 Washington 1,513 341 0 1,853 -0 Wicomico 1,117 332 0 1,449 -0 Worcester 768 383 0 1,151 -18 Statewide/Unallocated 0 0 26,205 26,205 2,305 Total 73,715 15,000 40,836 129,551 2,274
Totals and percentages may not add due to rounding.
33
Othen
Transportation
Highway User Revenues: The motor vehicle fuel tax, motor vehicle registration fees, a share of the motor vehicle titling tax, and a share of the corporate income tax are designated as Highway User Revenues. The State shares these revenues with the counties and municipalities to help fund the construction and maintenance of local roads. Baltimore City receives 7.7% in FY 2018.
The remaining counties and municipalities receive 1.5% and 0.4% respectively in fiscal year 2018. The distribution is made according to a formula based on locally maintained road mileage and vehicle registrations.
Elderly and Disabled Transportation: Grants are provided to fund local transportation services for elderly and disabled persons, with 60 percent of the money distributed equally among the counties and Baltimore City and 40 percent based on the distribution of the elderly and disabled populations. In addition, funding is included to help defray the cost of providing paratransit services required under the federal Americans with Disabilities Act.
Other Grants: The Administration is providing other transportation grants totaling $53.0 million, of which $5.5 million will be distributed to Baltimore City, $27.4 million to counties, and $20.1 million to municipalities. These grants in effect increase the distribution of the HUR formula to 8.0% for Baltimore City, 3.0% for counties, and 1.5% for municipalities. The distribution of funds for counties and municipalities will be made according to a formula based on locally maintained road mileage and vehicle registrations.
($ in thousands)
Highway Users Statutory Capital Elderly & $ Change % Change Grants Grants Disabled TOTAL from 2017 from 2017
Allegany 832 1,463 142 2,437 434 21.7% Anne Arundel 3,221 3,763 463 7,448 2,242 43.1% Baltimore City 140,767 5,484 379 146,631 1,951 1.3% Baltimore County 4,128 4,128 396 8,651 3,473 67.1% Calvert 726 888 203 1,818 548 43.2% Caroline 527 761 0 1,288 213 19.8% Carroll 1,545 2,292 151 3,988 994 33.2% Cecil 854 1,220 134 2,208 569 34.7% Charles 1,079 1,287 138 2,504 832 49.8% Dorchester 596 860 173 1,629 394 31.9% Frederick 2,162 3,582 159 5,904 1,271 27.4% Garrett 647 856 120 1,623 461 39.7% Harford 1,753 2,403 170 4,326 1,260 41.1% Howard 1,590 1,590 593 3,772 1,343 55.3% Kent 303 440 0 744 68 10.1% Montgomery 4,874 6,925 379 12,178 3,251 36.4% Prince George’s 4,485 7,102 783 12,370 2,797 29.2% Queen Anne’s 579 674 122 1,375 456 49.7% St. Mary’s 816 873 252 1,942 656 51.0% Somerset 335 431 131 897 261 41.0% Talbot 533 900 401 1,834 575 45.7% Washington 1,344 2,164 269 3,776 908 31.7% Wicomico 1,055 1,767 147 2,969 602 25.4% Worcester 749 1,162 110 2,021 328 19.4% Statewide/Unallocated 0 0 218 218 -986 0.0% Total 175,502 53,016 6,032 234,550 24,901 11.9%
Totals and percentages may not add due to rounding.
34
Miscellaneous
Local Health Grants: This program funds a wide range of preventive health services such as family planning, maternity and child care assistance, cancer control, and AIDS education and outreach. The Administration has introduced legislation to level fund the FY 2018 formula grant at the FY 2017 level.
Disparity Grants: Grants are distributed to subdivisions whose per capita income tax revenues are less than 75 percent of the statewide average. Beginning in fiscal year 2011, funding to any county is not required to exceed the fiscal year 2010 grant. The formula was modified during the 2013 legislative session to add a minimum grant amount based on the local tax effort of eligible counties and increases the local income tax rate required to be eligible to receive a grant from 2.4% to 2.6%. Legislation passed in 2016 increased the minimum grant from 60% to 67.5% for jurisdictions with a 3.2% tax rate. The Administration has introduced legislation to level fund the FY 2018 grant at the FY 2017 level.
Program Open Space: This program provides for the acquisition and development of parks and other conservation areas. ($ in thousands)
Program VLT Local Disparity Open Impact $ Change
Health Grant Space Aid Other TOTAL from 2017
Allegany 1,636 7,299 411 1,814 1,632 12,791 958 Anne Arundel 4,171 0 4,373 31,039 75 39,658 8,876 Baltimore City 8,219 78,105 7,422 29,474 34,168 157,388 12,081 Baltimore County 5,421 0 4,947 0 3,000 13,369 1,668 Calvert 690 0 433 0 1,982 3,105 566 Caroline 761 2,132 192 0 685 3,770 172 Carroll 1,702 0 982 0 0 2,684 521 Cecil 1,159 315 506 4,035 0 6,015 268 Charles 1,488 0 891 0 0 2,379 558 Dorchester 814 2,023 164 0 309 3,310 330 Frederick 2,138 0 1,016 0 0 3,154 598 Garrett 797 2,131 202 0 406 3,537 326 Harford 2,326 0 1,455 0 0 3,781 675 Howard 1,751 0 2,580 89 0 4,420 1,277 Kent 616 0 122 0 0 738 241 Montgomery 3,968 0 6,498 0 0 10,465 2,423 Prince George’s 6,354 26,632 5,591 23,949 9,629 72,154 17,482 Queen Anne’s 645 0 261 0 0 906 220 St. Mary’s 1,065 0 493 0 0 1,558 231 Somerset 596 4,908 118 0 382 6,005 108 Talbot 539 0 274 0 0 813 233 Washington 1,885 1,607 774 0 0 4,266 446 Wicomico 1,342 7,645 517 0 1,568 11,072 349 Worcester 1,002 0 488 3,556 0 5,045 1,009 Statewide/Unallocated 0 0 0 0 16,985 16,985 -1,160 Total 51,083 132,796 40,713 93,956 70,821 389,370 50,457
Totals and percentages may not add due to rounding.
35
Retirement Contributions
Under this statutory program the State pays, on behalf of each county board of education, a portion of pension and retirement benefits for eligible teachers, principals and other eligible school employees. The State pays the entire cost of pension and retirement benefits on behalf of community colleges and the library system. There is an exception for Montgomery County where librarians have elected to remain in the Montgomery County Retirement System rather than in the State system, in which case the State remits the lesser of the cost of retirement for the county or the State systems.
There is no distribution of funds directly to the subdivisions, but rather lump sum payments are made to the State’s retirement board. Each subdivision’s share of the State’s retirement appropriation, however, can be estimated based on county-by-county salary data.
($ in thousands)
Boards of Community $ Change % Change Education Libraries Colleges TOTAL over 2017 over 2017
Allegany 6,997 159 1,716 8,872 -696 -7.3% Anne Arundel 61,967 1,627 4,883 68,476 -3,406 -4.7% Baltimore City 64,923 2,221 0 67,144 -3,681 -5.2% Baltimore County 85,680 2,581 6,967 95,228 -1,134 -1.2% Calvert 13,077 399 405 13,882 -1,549 -10.0% Caroline 4,347 147 218 4,711 -187 -3.8% Carroll 19,012 853 867 20,732 -1,506 -6.8% Cecil 12,705 398 554 13,657 -719 -5.0% Charles 21,226 550 1,415 23,191 -596 -2.5% Dorchester 3,753 73 172 3,998 -61 -1.5% Frederick 31,344 900 1,776 34,021 -1,896 -5.3% Garrett 3,030 107 462 3,599 -230 -6.0% Harford 26,519 1,257 2,060 29,835 -1,627 -5.2% Howard 54,996 2,101 3,061 60,158 -3,740 -5.9% Kent 1,645 83 73 1,800 -169 -8.6% Montgomery 153,335 3,132 11,234 167,701 -7,863 -4.5% Prince George’s 110,054 2,009 5,253 117,316 -3,330 -2.8% Queen Anne’s 5,965 176 265 6,405 -314 -4.7% St. Mary’s 12,946 378 445 13,769 -147 -1.1% Somerset 2,586 69 116 2,772 -156 -5.3% Talbot 3,337 159 251 3,747 -189 -4.8% Washington 16,439 500 1,400 18,339 -1,134 -5.8% Wicomico 11,882 221 709 12,812 -592 -4.4% Worcester 6,691 239 315 7,245 -266 -3.5% Statewide/Unallocated 0 0 0 0 0
Total 734,454 20,339 44,617 799,410 -35,187 -4.2%
Totals and percentages may not add due to rounding.
36
Appendix I
Appropriation Detail All Budgeted Funds as Proposed (in thousands of $)
Fiscal Years 2016 2017 2018
HEALTH AND MENTAL HYGIENE 12,071,864 13,636,412 13,853,924 EDUCATION 7,480,239 7,785,435 7,919,091 UNIVERSITY SYSTEM OF MARYLAND 5,113,652 5,374,051 5,476,153 TRANSPORTATION 4,547,655 5,087,240 5,166,471 HUMAN RESOURCES 2,502,351 2,582,292 2,582,645 PUBLIC SAFETY AND CORRECTIONAL SERVICES 1,364,910 1,412,986 1,394,782 PUBLIC DEBT 1,120,995 1,191,146 1,250,406 JUDICIARY 502,296 542,061 570,693 HIGHER EDUCATION COMMISSION 484,791 500,312 516,186 LABOR, LICENSING, AND REGULATION 324,111 413,574 448,820 HOUSING AND COMMUNITY DEVELOPMENT 393,020 443,404 410,595 ENVIRONMENT 364,525 407,280 394,884 STATE POLICE 356,989 393,625 386,170 NATURAL RESOURCES 246,412 339,588 383,347 JUVENILE SERVICES 278,444 281,073 280,967 MORGAN STATE UNIVERSITY 227,251 242,381 248,471 BOARDS, COMMISSIONS AND OFFICES 134,027 161,654 170,836 PAYMENTS TO CIVIL DIVISIONS 157,479 180,150 161,496 COMMERCE 121,840 153,498 153,257 ASSESSMENTS AND TAXATION 132,367 138,049 131,638 COMPTROLLER OF MARYLAND 106,451 126,798 119,962 MILITARY 122,312 88,810 118,055 AGRICULTURE 66,580 90,752 105,065 OFFICE OF THE PUBLIC DEFENDER 103,203 109,721 104,350 HEALTH BENEFIT EXCHANGE 101,402 122,486 103,745 LOTTERY AND GAMING CONTROL AGENCY 91,981 98,621 100,837 LEGISLATIVE 84,525 89,156 90,285 BALTIMORE CITY COMMUNITY COLLEGE 75,562 90,293 85,747 ST. MARY’S COLLEGE OF MARYLAND 67,465 76,049 72,685 GENERAL SERVICES 69,942 75,418 72,658 INFORMATION TECHNOLOGY 58,526 90,845 69,459 ENERGY ADMINISTRATION 44,211 69,237 57,560 AGING 55,191 49,633 53,488 STADIUM AUTHORITY 51,815 51,219 51,219 BUDGET AND MANAGEMENT 54,743 33,229 37,539 VETERANS AFFAIRS 36,239 29,732 36,482 PUBLIC SERVICE COMMISSION 34,361 28,666 33,741 INSURANCE ADMINISTRATION 30,283 33,923 32,765 SCHOOL FOR THE DEAF 31,603 32,189 32,362 OFFICE OF THE ATTORNEY GENERAL 33,753 33,781 31,746 PUBLIC BROADCASTING COMMISSION 25,845 31,686 31,417
(continued on next page)
37
Appendix IAppendix I
Appropriation Detail All Budgeted Funds as Proposed (in thousands of $)
Fiscal Years 2016 2017 2018
PLANNING 27,847 27,905 28,213 INSTITUTE FOR EMERGENCY MEDICAL SERVICES SYSTEMS 17,023 18,322 27,334 TECHNOLOGY DEVELOPMENT CORPORATION 26,238 26,812 25,822 RETIREMENT AND PENSION SYSTEMS 18,167 20,389 23,368 BOARD OF ELECTIONS 19,360 23,407 20,646 WORKERS’ COMPENSATION COMMISSION 14,341 14,721 16,265 DISABILITIES 11,007 12,794 12,555 EXECUTIVE DEPARTMENT - GOVERNOR’S OFFICE 10,899 11,410 11,350 STATE RESERVE FUND 92,500 175,377 10,000 STATE ARCHIVES 12,091 9,478 9,059 BOARD OF PUBLIC WORKS 6,513 8,174 7,687 STATE TREASURER’S OFFICE 6,238 7,038 7,436 OFFICE OF THE PEOPLE’S COUNSEL 3,896 4,083 4,061 HISTORIC ST. MARY’S CITY COMMISSION 2,960 3,539 3,497 COMMISSION ON CIVIL RIGHTS 3,014 3,323 3,250 SECRETARY OF STATE 2,707 2,887 2,848 SUBSEQUENT INJURY FUND 2,306 2,345 2,347 INTERAGENCY COMMITTEE ON SCHOOL CONSTR. 2,015 1,956 2,070 AFRICAN AMERICAN MUSEUM CORPORATION 1,959 1,959 1,959 GOVERNOR’S OFFICE FOR CHILDREN 1,624 1,897 1,922 SUPPLEMENTAL RETIREMENT PLANS 1,674 1,783 1,769 UNINSURED EMPLOYERS’ FUND 1,189 1,602 1,695 OFFICE OF THE STATE PROSECUTOR 1,362 1,481 1,479 PROPERTY TAX ASSESSMENT APPEALS BOARD 892 1,062 1,049 CANAL PLACE 1,185 957 762 MARYLAND TAX COURT 594 645 626 OFFICE OF THE DEAF AND HARD OF HEARING 360 437 401 OFFICE OF ADMINISTRATIVE HEARINGS 44 52 52 BOARD OF PUBLIC WORKS - CAPITAL 2,000 MARYLAND HEALTH INSURANCE PLAN 14,839
Total 39,578,055 43,104,283 43,571,522
Prior year reversions (82,932) Additional reversions from State agencies (30,000) (30,000)
Adjusted Total 39,495,123 43,074,283 43,541,522
Agency figures reflect contingent reductions, proposed deficiencies, and specific reversions, Figures may not add due to rounding.
38
Appendix I
Appropriation Detail General Funds as Proposed (in thousands of $)
Fiscal Years 2016 2017 2018
EDUCATION 6,040,246 6,105,350 6,091,796 HEALTH AND MENTAL HYGIENE 3,977,845 4,408,348 4,618,234 SUPPORT FOR INSTITUTIONS OF HIGHER EDUCATION 1,345,654 1,422,151 1,448,194 PUBLIC SAFETY AND CORRECTIONAL SERVICES 1,197,881 1,239,024 1,226,044 HUMAN RESOURCES 612,331 648,932 644,681 JUDICIARY 450,740 481,702 504,252 HIGHER EDUCATION COMMISSION 461,985 472,646 487,193 STATE POLICE 256,965 284,000 279,731 JUVENILE SERVICES 269,774 272,372 272,907 PUBLIC DEBT 252,400 283,000 263,000 PAYMENTS TO CIVIL DIVISIONS 157,479 180,150 160,455 BOARDS, COMMISSIONS AND OFFICES 103,473 110,751 113,497 OFFICE OF THE PUBLIC DEFENDER 102,910 109,456 104,086 ASSESSMENTS AND TAXATION 104,404 109,328 103,283 COMMERCE 72,002 89,063 97,086 COMPTROLLER OF MARYLAND 84,451 94,064 95,643 LEGISLATIVE 84,525 89,156 90,285 GENERAL SERVICES 64,706 70,029 67,373 NATURAL RESOURCES 56,152 60,317 61,560 INFORMATION TECHNOLOGY 47,693 64,421 58,364 LABOR, LICENSING, AND REGULATION 44,196 45,468 45,188 AGRICULTURE 27,117 29,813 32,776 SCHOOL FOR THE DEAF 30,787 31,271 31,475 ENVIRONMENT 32,117 29,906 29,953 AGING 26,503 22,177 23,384 PLANNING 21,893 21,880 21,966 BUDGET AND MANAGEMENT 41,166 18,613 21,033 LOTTERY AND GAMING CONTROL AGENCY 20,275 22,042 20,048 OFFICE OF THE ATTORNEY GENERAL 17,700 18,791 18,782 TECHNOLOGY DEVELOPMENT CORPORATION 19,667 19,467 18,474 MILITARY 12,284 12,254 12,339 EXECUTIVE DEPARTMENT - GOVERNOR’S OFFICE 10,899 11,410 11,314 STADIUM AUTHORITY 11,815 11,219 11,219 STATE RESERVE FUND 92,500 175,377 10,000 BOARD OF ELECTIONS 5,911 9,261 8,520
39
Appendix I
Appropriation Detail General Funds as Proposed (in thousands of $)
Fiscal Years 2016 2017 2018
VETERANS AFFAIRS 8,892 9,931 8,270 PUBLIC BROADCASTING COMMISSION 8,308 8,234 8,027 BOARD OF PUBLIC WORKS 6,513 7,674 7,687 STATE ARCHIVES 2,462 2,400 5,453 STATE TREASURER’S OFFICE 4,968 5,192 5,227 HOUSING AND COMMUNITY DEVELOPMENT 18,393 56,036 4,546 DISABILITIES 3,062 3,395 3,400 HISTORIC ST. MARY’S CITY COMMISSION 2,314 2,661 2,660 COMMISSION ON CIVIL RIGHTS 2,404 2,600 2,566 INTERAGENCY COMMITTEE FOR SCHOOL CONSTR. 2,015 1,956 2,070 SECRETARY OF STATE 1,951 1,925 1,964 AFRICAN AMERICAN MUSEUM CORPORATION 1,959 1,959 1,959 GOVERNOR’S OFFICE FOR CHILDREN 1,621 1,897 1,922 OFFICE OF THE STATE PROSECUTOR 1,362 1,481 1,479 PROPERTY TAX ASSESSMENT APPEALS BOARD 892 1,062 1,049 MARYLAND TAX COURT 594 645 626 OFFICE OF THE DEAF AND HARD OF HEARING 360 437 401 CANAL PLACE 102 386 192 HEALTH BENEFIT EXCHANGE 10,596 BOARD OF PUBLIC WORKS - CAPITAL 2,000
Total 16,239,213 17,183,079 17,163,634
Prior year reversion (82,932) Additional reversions from State agencies (30,000) (30,000)
Adjusted Total 16,156,281 17,153,079 17,133,634
Agency figures reflect proposed deficiencies, specific reversions, and contingent reductions. Figures may not add due to rounding.
40
Appendix II
Position Summary Full-Time Equivalent Positions
Fiscal Years 2016 2017 2018 Auth. Contr. Auth. Contr. Auth. Contr.
UNIVERSITY SYSTEM OF MARYLAND 23,636 6,156 23,923 6,060 23,918 6,344 PUBLIC SAFETY AND CORRECTIONAL SERVICES 11,025 268 10,954 392 10,554 308 TRANSPORTATION 9,126 40 9,108 41 9,058 122 HUMAN RESOURCES 6,360 143 6,224 74 6,224 74 HEALTH AND MENTAL HYGIENE 6,353 354 6,181 483 6,181 476 JUDICIARY 3,914 - 3,951 - 3,989 -STATE POLICE 2,438 22 2,436 66 2,436 68 JUVENILE SERVICES 2,041 178 1,998 147 1,978 150 LABOR, LICENSING, AND REGULATION 1,603 127 1,513 145 1,492 130 EDUCATION 1,414 160 1,410 169 1,410 173 NATURAL RESOURCES 1,321 376 1,315 436 1,333 492 MORGAN STATE UNIVERSITY 1,129 492 1,117 502 1,117 502 COMPTROLLER OF MARYLAND 1,121 28 1,115 27 1,115 27 ENVIRONMENT 939 27 894 61 894 50 OFFICE OF THE PUBLIC DEFENDER 913 10 889 10 889 10 LEGISLATIVE 749 - 749 - 749 -ASSESSMENTS AND TAXATION 615 14 595 15 592 15 GENERAL SERVICES 578 7 581 23 581 23 BALTIMORE CITY COMMUNITY COLLEGE 444 261 444 169 444 181 ST. MARY’S COLLEGE OF MARYLAND 423 28 430 35 432 37 AGRICULTURE 380 45 356 47 355 48 BUDGET AND MANAGEMENT 326 12 332 12 332 36 SCHOOL FOR THE DEAF 320 93 331 90 331 78 HOUSING AND COMMUNITY DEVELOPMENT 337 53 325 103 325 105 LOTTERY AND GAMING CONTROL AGENCY 315 9 324 9 324 9 MILITARY 310 54 294 28 294 20 OFFICE OF THE ATTORNEY GENERAL 263 19 265 19 265 20 INSURANCE ADMINISTRATION 265 13 257 17 257 21 INFORMATION TECHNOLOGY 154 1 252 1 252 2 RETIREMENT AND PENSION SYSTEMS 200 11 197 9 197 8 COMMERCE 202 18 193 21 193 25 PUBLIC BROADCASTING COMMISSION 147 13 145 17 145 17 PUBLIC SERVICE COMMISSION 137 9 136 10 136 15 PLANNING 147 14 131 18 131 22 OFFICE OF ADMINISTRATIVE HEARINGS 119 3 118 1 118 1 WORKERS’ COMPENSATION COMMISSION 117 8 115 11 115 11 BOARDS, COMMISSIONS AND OFFICES 102 23 101 22 101 25
(continued on next page)
41
Appendix II
Position Summary Full-Time Equivalent Positions
Fiscal Years 2016 2017 2018
Auth. Contr. Auth. Contr. Auth. Contr. INSTITUTE FOR EMERGENCY MEDICAL SERVICES 95 15 94 20 94 20 VETERANS AFFAIRS 79 4 83 4 83 6 EXECUTIVE DEPARTMENT - GOVERNOR’S OFFICE 88 1 84 1 83 1 HEALTH BENEFIT EXCHANGE 69 - 67 - 67 -STATE ARCHIVES 57 24 63 16 63 7 STATE TREASURER’S OFFICE 60 1 60 - 60 -HIGHER EDUCATION COMMISSION 59 8 55 9 55 11 BOARD OF ELECTIONS 42 - 42 - 42 -AGING 50 19 42 20 42 20 COMMISSION ON CIVIL RIGHTS 34 - 31 - 31 -HISTORIC ST. MARY’S CITY COMMISSION 29 17 29 17 29 16 ENERGY ADMINISTRATION 32 9 28 10 28 11 DISABILITIES 26 4 27 4 27 4 SECRETARY OF STATE 26 2 25 4 25 6 OFFICE OF THE PEOPLE’S COUNSEL 19 - 19 - 19 -INTERAGENCY COMMISSION FOR SCHOOL CONSTR. 21 - 19 - 19 -SUBSEQUENT INJURY FUND 17 - 17 - 17 -GOVERNOR’S OFFICE FOR CHILDREN 17 - 16 - 16 -UNINSURED EMPLOYERS’ FUND 14 - 14 - 14 -OFFICE OF THE STATE PROSECUTOR 13 - 13 - 13 -SUPPLEMENTAL RETIREMENT PLANS 13 - 13 - 13 -BOARD OF PUBLIC WORKS 9 - 9 - 9 -MARYLAND TAX COURT 8 0 8 0 8 0 PROPERTY TAX ASSESSMENT APPEALS BOARD 8 - 8 - 8 -OFFICE OF THE DEAF AND HARD OF HEARING 3 1 3 1 3 1 CANAL PLACE 3 - 3 - 3 -MARYLAND HEALTH INSURANCE PROGRAM 6 - - - - -
Total 80,874 9,192 80,565 9,394 80,123 9,746
Figures reflect proposed deficiencies; may not add due to rounding.
42
$33(1',&(6
$����*HQHUDO�)XQG�%XGJHW�6XPPDU\�IRU�)LVFDO�<HDUV������DQG�����
%����(VWLPDWHG�5HYHQXHV�IRU�)LVFDO�<HDUV�(QGLQJ�-XQH����������DQG�����
&����6XPPDU\�RI�2SHUDWLQJ�%XGJHWV�IRU�WKH�)LVFDO�<HDUV�(QGLQJ�-XQH����������DQG�����
'����6XPPDU\�RI�2SHUDWLQJ�%XGJHWV�E\�2EMHFW�&ODVVLILFDWLRQV�IRU�)LVFDO�<HDUV������DQG�����
(����3HUVRQQHO�'HWDLO
)����)LVFDO�<HDU�������������)RUHFDVW
*����6SHQGLQJ�$IIRUGDELOLW\
+����%XGJHW�%LOO�5HVWULFWLYH�/DQJXDJH
,����5HFRYHULHV�RI�,QGLUHFW�&RVWV�IRU�)LVFDO�<HDU�����
-����6WDWHZLGH�&HQWUDO�6HUYLFHV�&RVW�$OORFDWLRQ�3ODQ�IRU�)LVFDO�<HDU����� �EDVHG�RQ�)LVFDO�<HDU������DFWXDO�H[SHQGLWXUHV�
.���0DU\ODQG�&RRUGLQDWLRQ�DQG�$QDO\VLV�&HQWHU�3HUVRQQHO�DQG�2SHUDWLRQV %XGJHW�IRU�)LVFDO�<HDU�����
/����6XPPDU\�RI�%XGJHWHG�)HGHUDO�5HYHQXHV�E\�0DMRU�)HGHUDO�6RXUFHV
0����&LJDUHWWH�5HVWLWXWLRQ�)XQG��)LVFDO�<HDUV������������
1����0DU\ODQG�,QIRUPDWLRQ�7HFKQRORJ\�'HYHORSPHQW�3URMHFWV
2���+HDOWK�3ODQ�5HYHQXHV�DQG�([SHQGLWXUHV�IRU�)LVFDO�<HDUV�����������
3���0DU\ODQG�(PHUJHQF\�0HGLFDO�6\VWHP�2SHUDWLRQV�)XQG
4���6KDUH�RI�6WDWH�%XGJHW�IRU�3XEOLF�6DIHW\�DQG�6HFXULW\�3URJUDPV
5���6KDUH�RI�6WDWH�%XGJHW�IRU�:RUNIRUFH�'HYHORSPHQW�3URJUDPV
6���&KHVDSHDNH�%D\�5HVWRUDWLRQ�$FWLYLWLHV�)XQGHG�LQ�WKH�%XGJHW
7���6WUDWHJLF�(QHUJ\�,QYHVWPHQW�)XQG�%XGJHWV�IRU�)LVFDO�<HDUV������������
$33(1',;�$ *(1(5$/�)81'�%8'*(7�6800$5<����
)LVFDO�<HDU�����
�����*HQHUDO�)XQGV�5HVHUYHG�IRU������2SHUDWLRQV �����������
�����(VWLPDWHG�5HYHQXHV��%G��RI�5HYHQXH�(VWLPDWHV���'HFHPEHU������� 2WKHU��VHH�GHWDLO�� 6XEWRWDO�5HYHQXHV
�������������� ����������
��������������
7UDQVIHU�IURP�RWKHU�6RXUFHV
7UDQVIHU IURP�5HYHQXH�6WDELOL]DWLRQ�$FFRXQW �����������
5HLPEXUVHPHQW�IURP�UHVHUYHV�IRU�7D[�&UHGLWV ����������
�����*HQHUDO�)XQG�$SSURSULDWLRQV� $SSURSULDWHG�E\�WKH������*HQHUDO�$VVHPEO\�IRU�6WDWH�2SHUDWLRQV %RDUG�RI�3XEOLF�:RUNV���1RYHPEHU�������� 'HILFLHQF\�$SSURSULDWLRQV 6SHFLILF�UHYHUVLRQV��VHH�GHWDLO� (VWLPDWHG�DJHQF\�UHYHUVLRQV 6XEWRWDO�$SSURSULDWLRQV
�������������� ������������ ����������� ������������� ������������
��������������
�����*HQHUDO�)XQG�8QDSSURSULDWHG�%DODQFH ����������
)LVFDO�<HDU�����
�����*HQHUDO�)XQGV�5HVHUYHG�IRU������2SHUDWLRQV ����������
�����(VWLPDWHG�5HYHQXHV��%G��RI�5HYHQXH�(VWLPDWHV���'HFHPEHU������� 2WKHU�UHYHQXH��VHH�GHWDLO� 6XEWRWDO�5HYHQXHV
�������������� ���������
��������������
5HLPEXUVHPHQW�IURP�UHVHUYHV�IRU�7D[�&UHGLWV ����������
7UDQVIHUV�IURP�RWKHU�IXQGV��VHH�GHWDLO� ���������
�����*HQHUDO�)XQG�$SSURSULDWLRQV &RQWLQJHQW�5HGXFWLRQV 6SHFLILF�5HYHUVLRQV��VHH�GHWDLO� (VWLPDWHG�DJHQF\�UHYHUVLRQV 6XEWRWDO�$SSURSULDWLRQV
�������������� ������������� ����������� ������������
��������������
�����*HQHUDO�)XQG�8QDSSURSULDWHG�%DODQFH �����������
$��
$33(1',;�$ *(1(5$/�)81'�%8'*(7�6800$5<��FRQW��
'HWDLO���)LVFDO�<HDUV������DQG����� ���� ����
$GMXVWPHQWV�WR�5HYHQXHV���2WKHU Lottery Revenue - BPW Reduction 982,000 Volkswagen Settlement Revenue 12,000,000 Maryland Environmental Service 2,000,000 Lottery Revenue - Repeal Chapter 727 of 2016 transfer 1,000,000 1,000,000 Veteran's Cemetery Funding 236,000 DLLR - SAEF revenues 900,000 Lottery - Budget adjustment (800,230)
16,218,000 1,099,770 6SHFLILF�5HYHUVLRQV
Restricted Funding DGS - Critical Maintenance (500,000) DHMH - Behavioral Health Administration (2,130,000) DHMH - Supports Intensity Scale and Individual Indicator Rating (214,000) DHMH - Entry Points report (100,000) Children's Cabinet - Youth Services Bureaus and case management (3,489,624) MHEC - Various legislative initiatives (1,100,000) Commerce - Biotechnology Business Support (400,000) Reserve Fund - Restricted funds in the Revenue Stabilization Account (79,959,234)
DHMH - DDA H[SHQGLWXUH trends (17,097,963) Public Safety - Vacant position salary savings (5,000,000) MSDE - Non-public placements (5,000,000) MSDE - Out of County Placements (200,000) MDE PAYGO - Drinking Water Revolving Loan Fund� (3,003,000) MDE PAYGO - Water Quality Revolving Loan Fund� (6,792,000) MDE - Operations (803,000) General Assembly - Retirement reversion (268,111) Judiciary - Retirement reversion (918,366)
(125,788,821) (1,186,477)
&RQWLQJHQW�5HGXFWLRQV Disparity Grant - Repeal mandate (4,601,163) Disparity Grant - Level fund to FY 2017 (3,842,387) Police Aid - Level fund to FY 2017 (465,142) SDAT - Include Executive Direction under State/Local cost share (2,124,135) SDAT - Increase State/Local cost share to 30%/70% from 50%/50% (8,738,572) Agriculture - Phase in Next Generation Farmland funding over 2 years (2,500,000) DHMH - Level fund local health formula (747,276) DHMH - Restructure the payment to Prince George's Regional Medical Center (15,000,000) DHMH - Community Services for the Uninsured (3,750,000) DHMH - Use Senior Prescription Drug revenue for mental health services (1,086,000) DHMH - DDA providers 2% rate increase (8,444,522) DHMH - Delay Medicaid Deficit Assessment buy down for 1 year (25,000,000) DLLR - Repeal Maryland Center for Construction Education and Innovation (250,000) DLLR - Funding Racing Commission from the Purse Dedication Account (2,505,378) MSDE - Repeal Public Schools Opportunities mandate (7,500,000) MSDE - Repeal Next Generation Scholars mandate (5,000,000) MSDE - Repeal Robotics Grants mandate (250,000) MSDE - Repeal Enoch Pratt expanded hours mandate (3,000,000) MSDE - Repeal teacher stipend and retention grants mandate (8,000,000) MHEC - Level fund the Sellinger formula (6,574,208) USM - Reduce funding guideline mandate (4,000,000) DHCD - Reduce PAYGO mandates (45,625,000) Reserve Fund (40,000,000) Statewide - Reduce Pension Sweeper mandate for one year (48,813,523)
(247,817,306)
7UDQVIHUV�IURP�2WKHU�)XQGV Public Safety - Maryland Correctional Enterprises 2,500,000
2,500,000
A.2
$33(1',;�%
(67,0$7('�5(9(18(6�)25�7+(�),6&$/�<($56�(1',1*�-81(����������$1'�-81(���������
�����$SSURSULDWLRQ
�����$OORZDQFH
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
3523(57<�7$;(6
3523(57<�7$;(6
���������������������
�����������
�������������������
�����������
3523(57<�75$16)(5�7$;(6
��������������������� ���������������������
�����������
��������������������
�������������������
�����������
2YHU��8QGHU��DWWDLQPHQW�IURP�SULRU�\HDUV
�����������������������
������������
��������������������
����������
/HVV���$SSURSULDWLRQV�2YHU��8QGHU��5HYHQXH�(VWLPDWHV
7UDQVIHU�WR�WKH�*HQHUDO�)XQG
�����������������������
������������
���������������������
������������
)5$1&+,6(�$1'�&25325$7,21�7$;(6
)5$1&+,6(�7$;�21�*5266�5(&(,376
��������������������
�����������
�������������������
�����������
25*$1,=$7,21�$1'�&$3,7$/,=$7,21�)((6
����������������������
���������
���������������������
���������
5(&25',1*�)((6�
���������������������
����������
��������������������
����������
&25325$7,21�),/,1*�)((6
���������������������
����������
��������������������
����������
'($7+�7$;(6
&2//$7(5$/�,1+(5,7$1&(�7$;
���������������������
����������
��������������������
����������
',5(&7�,1+(5,7$1&(�7$;
�������
������
��������
�������
0$5</$1'�(67$7(�7$;
��������������������
�����������
�������������������
�����������
$/&2+2/,&�%(9(5$*(�7$;(6�$1'�/,&(16(6
7$;�21�',67,//('�63,5,76
���������������������
����������
��������������������
����������
7$;�21�:,1(
����������������������
���������
���������������������
���������
7$;�21�%((5
����������������������
���������
���������������������
���������
0,6&(//$(1286�/,&(16(6
����������������������
���������
���������������������
���������
:,1(�$1'�*5$3(�352027,21�)81'
���������
��������
��������
� ��������
,1&20(�7$;(6
&25325$7,21�,1&20(�7$;(6
�������������������� ���������������������
�����������
�������������������
�������������������
�������������
/HVV�� 3D\PHQW�WR�+LJKHU�(GXFDWLRQ�,QYHVWPHQW�7UXVW�)XQG
�����������������������
������������
���������������������
������������
,1',9,'8$/�,1&20(�7$;(6
�������������������
�������������
������������������
�������������
+,*+(5�('8&$7,21�,19(670(17�)81'
����������
����������
����������
����������
/HVV�� $SSURSULDWLRQV�2YHU��8QGHU��5HYHQXH�(VWLPDWHV
�����������������������
���������
�����
� �����
5(7$,/�6$/(6�$1'�86(�7$;(6
������������������� ����������������������
�������������
������������������
��������������������
�������������
/HVV�� 3D\PHQW�WR�&KHVDSHDNH�%D\������7UXVW�)XQG
�����������������������
������������
���������������������
������������
&+(6$3($.(�%$<������75867�)81'
5(7$,/�6$/(6�$1'�86(�7$;
����������
����������
����������
����������
02725�)8(/�7$;
����������������������
����������
��������������������
����������
/HVV�� �$SSURSULDWLRQV�2YHU��8QGHU��5HYHQXH�(VWLPDWHV
�����������������������
���������
��������
�������
72%$&&2�7$;�$1'�/,&(16(6
&,*$5(77(�7$;
��������������������
�����������
�������������������
�����������
7$;�21�27+(5�72%$&&2�352'8&76
���������������������
����������
��������������������
����������
,1685$1&(�&203$1<�7$;(6��/,&(16(6��$1'�)((6
��������������������
�����������
�������������������
�����������
+256(�5$&,1*�7$;(6�$1'�/,&(16(6
�����������������������
���������
���������������������
���������
',675,&7�&2857�)((6�$1'�&2676
���������������������
����������
��������������������
����������
,17(5(67�21�,19(670(176
��������������������� �����������������������
����������
��������������������
���������������������
����������
+263,7$/�3$7,(17�5(&29(5,(6
67$7(�+263,7$/�5(&29(5,(6���0(',&$,'
���������������������
����������
��������������������
����������
67$7(�+263,7$/�5(&29(5,(6���0(',&$5(
����������������������
���������
���������������������
���������
67$7(�+263,7$/�5(&29(5,(6���,1685$1&(�
�63216256
����������������������
���������
���������������������
���������
%��
$33(1',;�%
(67,0$7('�5(9(18(6�)25�7+(�),6&$/�<($56�(1',1*�-81(����������$1'�-81(���������
�����$SSURSULDWLRQ
�����$OORZDQFH
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
',63523257,21$7(�6+$5(�3$<0(176
���������������������
����������
��������������������
����������
0HGLFDLG�&RVW�6HWWOHPHQWV
����������������������
���������
���������������������
���������
0,6&(//$1(286�7$;(6��)((6�$1'�27+(5�5(9(18(6
(;&(66�)((6�2)�2)),&(
��������
�������
��������
�������
81&/$,0('�3523(57<�5(9(18(
���������������������
����������
��������������������
����������
/2&$/�6+$5(�2)�&267�2)�,1&20(�7$;�$'0,1,675$7,21
���������������������
����������
��������������������
����������
81,1685('�02725,67�3(1$/7<�)((6�
���������������������
����������
��������������������
����������
67$7(�$'0,66,216�$1'�$086(0(17�7$;
���������������������
����������
��������������������
����������
72%$&&2�&219(56,21�352*5$0�%21'�5(3$<0(17
����������������������
���������
���������������������
���������
&$/9(57�&2817<�*$0,1*�7$;�)81'
���������������������
���������
'&�2)),&(�5(17
�������
������
0,6&(//$1(286
����������������������
���������
���������������������
���������
$118,7<�%21'�)81'�0,6&(//$1(286�5(9(18(6
��������������������� ����������������������
�����������
�������������������
��������������������
�����������
/HVV�� 3URSHUW\�7UDQVIHU�7D[
�����������������������
�����������
����������������������
�����������
%8'*(7('�72%$&&2�6(77/(0(17�5(&29(5,(6
�����������
�����������
�����������
�����������
('8&$7,21�75867�)81'
���������������������
�����������
�������������������
�����������
/HVV�� $SSURSULDWLRQV�2YHU��8QGHU��5HYHQXH�(VWLPDWHV
�����������
�����������
/(*,6/$7,9(
�������
������
�������
������
-8',&,$/�5(9,(:�$1'�/(*$/
-8',&,$5<
$'0,1,675$7,9(�2)),&(�2)�7+(�&28576
����������
���������
����������
����������
������
����������
67$7(�/$:�/,%5$5<
�����
�����
�����
�����
-8',&,$/�,1)250$7,21�6<67(06
���������
���������
���������
���������
&/(5.6�2)�7+(�&,5&8,7�&2857
���������������������
����������
����������
��������������������
����������
����������
)$0,/<�/$:�',9,6,21
������
������
0$-25�7(&+12/2*<�'(9(/230(17�352-(&76
����������
����������
����������
����������
2)),&(�2)�7+(�38%/,&�'()(1'(5
����������������������
�������
���������
���������������������
�������
���������
2)),&(�2)�7+(�$77251(<�*(1(5$/
���������������������
����������
���������
����������
��������������������
���������
���������
����������
38%/,&�6(59,&(�&200,66,21
��������
����������
�������
����������
��������
����������
�������
����������
2)),&(�2)�7+(�3(23/(
6�&2816(/
���������
���������
���������
���������
68%6(48(17�,1-85<�)81'
���������
���������
���������
���������
81,1685('�(03/2<(56
�)81'
���������
���������
���������
���������
:25.(56
�&203(16$7,21�&200,66,21
�������
����������
����������
�������
����������
����������
/HVV�� 7REDFFR�6HWWOHPHQW�5HFRYHULHV��2IILFH�RI�WKH�$WW\�*HQHUDO�
����������
���������
����������������������
�����������
727$/
��������������������� ��������������������� �����������������������
���������������������
��������������������
�������������������
���������������������
�������������������
(;(&87,9(�$1'�$'0,1,675$7,9(�&21752/
%2$5'�2)�38%/,&�:25.6
�������
� �������
'(3$570(17�2)�',6$%,/,7,(6
�������
�������
� �����������������������
���������
�������
�������� ���������������������
���������
0$5</$1'�(1(5*<�$'0,1,675$7,21
�������
���������������������� �����������������������
����������
�������
��������������������
��������
����������
(;(&87,9(�'(37���%2$5'6��&200,66,216�$1'�2)),&(6
�������� �����������������������
����������������������
����������
�������� ���������������������
��������������������
����������
6(&5(7$5<�2)�67$7(
����������������������
�������
� ���������
���������������������
��������
���������
+,6725,&�67��0$5<
6�&,7<�&200,66,21
�������
� �������
��������
�������
'(3$570(17�2)�$*,1*
�������
�������
� ����������������������
����������
�������
�������� ��������������������
����������
&200,66,21�21�&,9,/�5,*+76
������
�������
� �������
������
��������
�������
0$5</$1'�67$',80�$87+25,7<
����������������������
����������
��������������������
����������
67$7(�%2$5'�2)�(/(&7,216
������ ����������������������
�������
� ����������
������ ��������������������
�������
����������
'(3$570(17�2)�3/$11,1*
������ �����������������������
�����������������������
���������
������ ���������������������
���������������������
���������
0,/,7$5<�'(3$570(17�
�������
���������������������� ����������������������
����������
�������
��������������������
��������������������
�����������
0'�,167,787(�)25�(0(5*(1&<�0(',&$/�6(59,&(6�6<67(0
���������������������� �����������������������
����������
��������������������
���������������������
����������
'(3$570(17�2)�9(7(5$16�$))$,56
������ �����������������������
����������������������
����������
������ ���������������������
��������������������
����������
%��
$33(1',;�%
(67,0$7('�5(9(18(6�)25�7+(�),6&$/�<($56�(1',1*�-81(����������$1'�-81(���������
�����$SSURSULDWLRQ
�����$OORZDQFH
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
67$7(�$5&+,9(6
�����������������������
������
� ���������
���������������������
���������
0$5</$1'�+($/7+�%(1(),7�(;&+$1*(
���������������������� ����������������������
�����������
��������������������
��������������������
�����������
0$5</$1'�,1685$1&(�$'0,1,675$7,21
���������������������� ����������������������
�������
� ����������
���������������������
��������������������
��������
����������
&$1$/�3/$&(�35(6(59$7,21�$1'�'(9(/230(17�$87+25,7<
�������
� �������
��������
�������
2)),&(�2)�$'0,1,675$7,9(�+($5,1*6
����������������������
������
� ���������
���������������������
�������
���������
/HVV�� 3URSHUW\�7UDQVIHU�7D[��'HSDUWPHQW�RI�3ODQQLQJ�
�����������������������
�����������
����������������������
�����������
727$/
���������������������� ��������������������� ��������������������� ���������������������
���������������������
�������������������
�������������������
�������������������
),1$1&,$/�$1'�5(9(18(�$'0,1,675$7,21
&203752//(5�2)�7+(�75($685<
���������������������� ����������������������
����������
���������������������
��������������������
����������
67$7(�75($685(5
���������������������� �����������������������
����������
���������������������
���������������������
����������
67$7(�'(3$570(17�2)�$66(660(176�$1'�7$;$7,21
�������
����������������������
����������
�������
��������������������
����������
67$7(�/277(5<�$*(1&<
�������������������� ����������������������
�����������
�������������������
��������������������
�����������
727$/
�����������
�����������
�����������
�����������
�����������
�����������
'(3$570(17�2)�%8'*(7�$1'�0$1$*(0(17
���������������������� ����������������������
�������
� ����������
���������������������
��������������������
������
����������
'(3$570(17�2)�,1)250$7,21�7(&+12/2*<
����������������������
�������
� ����������
��������������������
����������
5(7,5(0(17�352*5$06
0$5</$1'�67$7(�5(7,5(0(17�$*(1&<
����������������������
����������
��������������������
����������
7($&+(56�$1'�(03/2<((6�6833/(0(17$/�5(7,5(0(17�3/$16
�����������������������
���������
���������������������
���������
727$/
����������
����������
����������
����������
'(3$570(17�2)�*(1(5$/�6(59,&(6
���������
���������
���������
���������
���������
���������
'(3$570(17�2)�75$163257$7,21
02725�9(+,&/(�)8(/�7$;(6
��������������������
�������������
������������������
�������������
02725�9(+,&/(�7,7/,1*�7$;
���������������������
�����������
�������������������
�����������
02725�9(+,&/(�5(*,675$7,21
���������������������
�����������
�������������������
�����������
02725�9(+,&/(�$'0,1,675$7,21�)((6
���������������������
�����������
�������������������
�����������
3257�$'0,1,675$7,21
���������������������� �����������������������
����������
��������������������
���������������������
����������
0$5</$1'�75$16,7�$'0,1,675$7,21
��������������������� ���������������������
�����������
�������������������
�������������������
�����������
$9,$7,21�$'0,1,675$7,21
��������������������� �����������������������
�����������
�������������������
���������������������
�����������
%21'�352&(('6
���������������������
�����������
�������������������
�����������
&$3,7$/�5(,0%856(0(17
����������������������
����������
��������������������
����������
0,6&(//$1(286
����������������������
����������
��������������������
����������
5(9(18(�75$16)(56�72�27+(5�)81'6
)8(/�7$;��&203752//(5�
�����������������������
������������
���������������������
������������
)8(/�7$;��&+(6$3($.(�%$<������)81'�
�����������������������
������������
���������������������
������������
*$62/,1(�$1'�02725�9(+,&/(�5(9(18(6��'(37�2)�(19,521�
����������
���������
�����������������������
���������
*$62/,1(�$1'�02725�9(+,&/(�5(9(18(6��67$7(�32/,&(�
�����������������������
������������
���������������������
������������
*$62/,1(�$1'�02725�9(+,&/(�5(9(18(6��5$'���&253�$'0,1�
�����������������������
�����������
����������������������
�����������
(06�23(5$7,216�)81'��0('�(9$&�685&+$5*(�
�����������������������
������������
���������������������
������������
3+<6,&,$16�75$80$�685&+$5*(
�����������������������
������������
���������������������
������������
:$7(5:$<�,03529(0(17�)81'
�����������������������
�����������
����������������������
�����������
'27�$'-8670(17�)25�5(9(18(�(67,0$7(6
�����
����
�����
� �����
75$16)(5��72��)520�75$163257$7,21�75867�)81'�5(6(59(
�����������������������
������������
���������������������
������������
27+(5�)('(5$/�)81'6
���������������������
�����������
�������������������
�����������
727$/�75$163257$7,21
�������������������� ��������������������
�������������
������������������
������������������
�������������
'(3$570(17�2)�1$785$/�5(6285&(6
��������
�����������
����������
�����������
��������
�����������
����������
�����������
/HVV�� 3URSHUW\�7UDQVIHU�7D[
�����������������������
������������
��������������������
�������������
%��
$33(1',;�%
(67,0$7('�5(9(18(6�)25�7+(�),6&$/�<($56�(1',1*�-81(����������$1'�-81(���������
�����$SSURSULDWLRQ
�����$OORZDQFH
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
&KHVDSHDNH�%D\������7UXVW�)XQG�
������������
������������
������������
������������
5DFLQJ�5HYHQXH
��������
��������
��������
��������
1HW�7RWDO
�������
����������
����������
�����������
�������
����������
����������
�����������
'(3$570(17�2)�$*5,&8/785(
��������
����������
���������
����������
��������
����������
���������
����������
/HVV�� 5DFLQJ�5HYHQXH
�����������
�����������
�����������
�����������
3URSHUW\�7UDQVIHU�7D[
�����������������������
������������
���������������������
������������
7REDFFR�6HWWOHPHQW�5HFRYHULHV
�����������������������
�����������
����������������������
�����������
1HW�7RWDO
�������
����������
���������
����������
�������
����������
���������
����������
'(3$570(17�2)�+($/7+�$1'�0(17$/�+<*,(1(
���������������������
�������������
�������������
�������������
��������������������
�������������
�������������
�������������
/HVV�� 7REDFFR�6HWWOHPHQW�5HFRYHULHV
����������������������
�������������
��������������������
�������������
1HW�7RWDO
����������
�������������
�������������
�������������
����������
�������������
�������������
�������������
'(3$570(17�2)�+80$1�5(6285&(6
����������������������
�����������
�������������
�������������
���������������������
�����������
�������������
�������������
'(3$570(17�2)�/$%25��/,&(16,1*��$1'�5(*8/$7,21
���������������������
�����������
�����������
�����������
��������������������
�����������
����������� �������������������
/HVV�� 5DFLQJ�5HYHQXH
�����������������������
�����������
����������������������
����������������������
1HW�7RWDO
��������������������� ��������������������� ��������������������� ���������������������
��������������������
�������������������
�������������������
�������������������
'(3$570(17�2)�38%/,&�6$)(7<�$1'�&255(&7,21$/�6(59,&(6
���������������������
�����������
����������
���������������������
��������������������
�����������
����������
�����������
67$7(�'(3$570(17�2)�('8&$7,21
�������
�����������
�������������
�������������
�������
�����������
�������������
�������������
/HVV�� (GXFDWLRQ�7UXVW�)XQG
����������������������
�������������
��������������������
�������������
7REDFFR�6HWWOHPHQW�5HFRYHULHV
�����������������������
������������
���������������������
������������
1HW�7RWDO
������
����������
�������������
�������������
������
����������
�������������
�������������
0$5</$1'�38%/,&�%52$'&$67,1*�&200,66,21
����������
��������� ����������������������
����������
��������� ��������������������
81,9(56,7<�6<67(0�2)�0$5</$1'
��������
�������
� ��������
��������
0$5</$1'�+,*+(5�('8&$7,21�&200,66,21
����������������������
����������
��������� ����������������������
���������������������
����������
��������� ��������������������
6833257�)25�67$7(�23(5$7('�,167�2)�+,*+(5�('8&$7,21
����������
����������������������
����������
��������������������
/HVV�� +LJKHU�(GXFDWLRQ�,QYHVWPHQW�7UXVW�)XQG
������������
�����������������������
������������
������������
1HW�7RWDO
���������
���������
���������
���������
0$5</$1'�6&+22/�)25�7+(�'($)
��������
�������
�������
���������
��������
�������
�������
���������
'(3$570(17�2)�+286,1*�$1'�&20081,7<�'(9(/230(17
��������
�����������
�����������
�����������
��������
�����������
�����������
�����������
'(3$570(17�2)�&200(5&(
��������
����������
����������
����������
��������
����������
���������
����������
0$5</$1'�7(&+12/2*<�'(9(/230(17�&25325$7,21
���������
���������
���������
���������
'(3$570(17�2)�7+(�(19,5210(17
��������
�����������
����������
�����������
��������
�����������
����������
�����������
'(3$570(17�2)�-89(1,/(�6(59,&(6
������
���������
���������
���������
������
���������
���������
���������
'(3$570(17�2)�67$7(�32/,&(
����������������������
����������
���������
�����������
���������������������
����������
���������
���������
$33(1',;�%�68%727$/�12���
������������������ �������������������� ������������������� �������������������
�����������������
������������������
�����������������
�����������������
'(),&,(1&<�$335235,$7,216�$1'�&217,1*(17�5('8&7,216
0$5</$1'�+,*+(5�('8&$7,21�&200,66,21
���������
���������
'(3$570(17�2)�1$785$/�5(6285&(6
�������
���������
���������
67$7(�'(3$570(17�2)�('8&$7,21
����������
����������
%��
$33(1',;�%
(67,0$7('�5(9(18(6�)25�7+(�),6&$/�<($56�(1',1*�-81(����������$1'�-81(���������
�����$SSURSULDWLRQ
�����$OORZDQFH
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
'(3$570(17�2)�&200(5&(
���������
���������
2)),&(�2)�7+(�$77251(<�*(1(5$/
�������
�������
'(3$570(17�2)�',6$%,/,7,(6
������
������
0$5</$1'�(1(5*<�$'0,1,675$7,21
���������
���������
(;(&87,9(�'(3$570(17
������
�������
�������
6(&5(7$5<�2)�67$7(
�������
�������
'(3$570(17�2)�+($/7+�$1'�0(17$/�+<*,(1(
����������
�����������
�����������
���������������������� ���������������������� ���������������������
'(3$570(17�2)�+80$1�5(6285&(6
������������
������������
38%/,&�'(%7
���������
���������
'(3$570(17�2)�/$%25��/,&(16,1*�$1'�5(*8/$7,21
���������
�����������
����������������������
����������������������
81,9(56,7<�6<67(0�2)�0$5</$1'
�����������
�����������
67$7(:,'(
���������������������� ���������������������� ����������������������
$33(1',;�%�68%727$/�12���
������������������ �������������������� ������������������� �������������������
�����������������
������������������
�����������������
�����������������
$'-8670(176�72�5(9(18(6�
92/.6:$*(1�6(77/(0(17�5(9(18(�
���������������������
����������������������
/277(5<�5(9(18(�$'-8670(17�
����������������������
�����������������������
��������
��������
0$5</$1'�(19,5210(17$/�6(59,&(�
����������������������
�����������������������
9(7(5$16�&(0(7(5<�)81',1*�
��������
�������
� '//5���6$()�5(9(18(6�
��������
��������
(;75$25',1$5<�5(9(18(�)520�*$$3�75$16)(5
���������������������
����������������������
$33(1',;�%�68%727$/�12���
������������������ �������������������� ������������������� �������������������
�����������������
������������������
�����������������
�����������������
%��
$33(1',;�%
(67,0$7('�5(9(18(6�)25�7+(�),6&$/�<($56�(1',1*�-81(����������$1'�-81(���������
�����$SSURSULDWLRQ
�����$OORZDQFH
&855(17
&855(17
&855(17
&855(17
815(675,&7('
5(675,&7('
727$/
815(675,&7('
5(675,&7('
727$/
)81'
)81'
)81'
)81'
)81'
)81'
+,*+(5�('8&$7,21�
81,9(56,7<�2)�0$5</$1'��%$/7,025(�&$0386
������������������
��������������� ����������������
������������������
��������������� ����������������
81,9(56,7<�2)�0$5</$1'��&2//(*(�3$5.�&$0386
�����������������
��������������� ����������������
�����������������
��������������� ����������������
%2:,(�67$7(�81,9(56,7<
������������������
���������������� �����������������
������������������
���������������� �����������������
72:621�81,9(56,7<
������������������
���������������� �����������������
������������������
���������������� �����������������
81,9(56,7<�2)�0$5</$1'�($67(51�6+25(
������������������
���������������� �����������������
������������������
���������������� �����������������
)5267%85*�67$7(�81,9(56,7<
������������������
���������������� �����������������
������������������
���������������� �����������������
&233,1�67$7(�81,9(56,7<
�������������������
���������������� ������������������
�������������������
���������������� ������������������
81,9(56,7<�2)�%$/7,025(
������������������
���������������� �����������������
������������������
���������������� �����������������
6$/,6%85<�81,9(56,7<
������������������
���������������� �����������������
������������������
���������������� �����������������
81,9(56,7<�2)�0$5</$1'�81,9(56,7<�&2//(*(
������������������
���������������� �����������������
������������������
���������������� �����������������
81,9(56,7<�2)�0$5</$1'�%$/7,025(�&2817<
������������������
���������������� �����������������
������������������
���������������� �����������������
81,9(56,7<�2)�0$5</$1'�&(17(5�)25�(19,5210(17$/�6&,(1&(
�������������������
���������������� ������������������
�������������������
���������������� ������������������
81,9(56,7<�6<67(0�2)�0$5</$1'�2)),&(
�������������������
�����������������
������������������
�������������������
�����������������
������������������
%$/7,025(�&,7<�&20081,7<�&2//(*(
����������
����������
����������
����������
����������
����������
67��0$5<6�&2//(*(�2)�0$5</$1'
����������
���������
����������
����������
���������
����������
025*$1�67$7(�81,9(56,7<
�����������
����������
�����������
�����������
����������
�����������
68%727$/���+,*+(5�('8&$7,21
������������� �������������
�������������
������������� �������������
�������������
'(),&,(1&<�$335235,$7,216�$1'�&217,1*(17�5('8&7,216
81,9(56,7<�6<67(0�2)�0$5</$1'
���������
���������
���������������������
�������������������
+,*+(5�('8&$7,21�$1'�'(),&,(1&<�68%727$/
�������������
�������������
/(66��*(1(5$/��63(&,$/�)81'6�,1�+,*+(5�('8&$7,21
*(1(5$/�)81'6
�������������
�������������
+,*+(5�('8&$7,21�,19(670(17�)81'6
������������������
����������
27+(5�63(&,$/�)81'6
���������
���������
'(),&,(1&<�$335235,$7,21
���������
727$/�+,*+(5�('8&$7,21
�������������
�������������
*5$1'�727$/�)25�$33(1',;�%
��������������
��������������
%��
$33(1',;�&
6800$5<�2)�23(5$7,1*�%8'*(76�)25�),6&$/�<($56�(1',1*�-81(����������$1'�����
�����$335235,$7,21
�����$//2:$1&(
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
3$<0(176�72�&,9,/�',9,6,216�2)�7+(�67$7(
',63$5,7<�*5$176
D
ISPA
RIT
Y G
RAN
TS
132,
796,
185
--
132,
796,
185
141,
239,
736
--
141,
239,
736
TEAC
HE
R R
ETIR
EMEN
T SU
PPLE
MEN
TAL
GR
ANTS
27
,658
,661
--
27,6
58,6
61
27,6
58,6
61 -
-27
,658
,661
M
ISC
ELLA
NEO
US
GR
ANTS
-
--
--
1,04
0,80
3 -
1,04
0,80
3 TO
TAL
DIS
PAR
ITY
GR
ANTS
16
0,45
4,84
6 -
-16
0,45
4,84
6 16
8,89
8,39
7
1,04
0,80
3 -
169,
939,
200
*(1(5$/�$66(0%/<�2)�0$5</$1'
SE
NAT
E 13
,364
,485
--
13,3
64,4
85
13,3
81,4
11 -
-13
,381
,411
H
OU
SE O
F D
ELEG
ATES
24
,804
,599
--
24,8
04,5
99
25,2
58,6
04 -
-25
,258
,604
G
ENER
AL L
EGIS
LATI
VE E
XPEN
SES
1,03
0,95
9 -
-1,
030,
959
1,
028,
412
--
1,02
8,41
2 O
FFIC
E O
F TH
E EX
ECU
TIVE
DIR
ECTO
R
12,1
48,4
19 -
-12
,148
,419
11
,676
,730
--
11,6
76,7
30
OFF
ICE
OF
LEG
ISLA
TIVE
AU
DIT
S
14,2
33,2
91 -
-14
,233
,291
14
,367
,809
--
14,3
67,8
09
OFF
ICE
OF
LEG
ISLA
TIVE
INFO
RM
ATIO
N S
YSTE
MS
5,55
1,71
0 -
-5,
551,
710
6,
233,
778
--
6,23
3,77
8 O
FFIC
E O
F PO
LIC
Y AN
ALYS
IS
18,0
22,2
65 -
-18
,022
,265
18
,605
,930
--
18,6
05,9
30
TOTA
L G
ENER
AL A
SSEM
BLY
OF
MAR
YLAN
D
89,1
55,7
28 -
-89
,155
,728
90
,552
,674
--
90,5
52,6
74
-8',&,$5<
CO
UR
T O
F AP
PEAL
S 11
,340
,684
--
11,3
40,6
84
11,7
78,8
05 -
-11
,778
,805
C
OU
RT
OF
SPEC
IAL
APPE
ALS
12,3
23,4
78 -
-12
,323
,478
12
,737
,667
--
12,7
37,6
67
CIR
CU
IT C
OU
RT
JUD
GES
68
,012
,073
--
68,0
12,0
73
70,2
87,5
50 -
-70
,287
,550
D
ISTR
ICT
CO
UR
T 18
6,39
8,99
0 -
-18
6,39
8,99
0 19
1,76
9,03
7 -
-19
1,76
9,03
7 AD
MIN
ISTR
ATIV
E O
FFIC
E O
F TH
E C
OU
RTS
65
,114
,837
16
,500
,000
1,
055,
239
82
,670
,076
68
,767
,932
17
,000
,000
57
,485
85
,825
,417
C
OU
RT
REL
ATED
AG
ENC
IES
2,
999,
267
--
2,99
9,26
7
3,37
0,71
8 -
-3,
370,
718
STAT
E LA
W L
IBR
ARY
3,36
6,21
8
9,40
0 -
3,37
5,61
8
3,53
8,46
9
9,40
0 -
3,54
7,86
9 JU
DIC
IAL
INFO
RM
ATIO
N S
YSTE
MS
40
,519
,646
8,
401,
238
-48
,920
,884
43
,487
,993
8,
700,
234
-52
,188
,227
C
LER
KS O
F TH
E C
IRC
UIT
CO
UR
T 91
,627
,080
19
,883
,351
-11
1,51
0,43
1 99
,432
,611
21
,240
,776
-12
0,67
3,38
7 FA
MIL
Y LA
W D
IVIS
ION
-
-51
,916
51
,916
--
-
MAJ
OR
INFO
RM
ATIO
N T
ECH
NO
LOG
Y D
EVEL
OPM
ENT
PRO
JEC
TS
-14
,457
,098
-14
,457
,098
-19
,433
,053
-19
,433
,053
TO
TAL
JUD
ICIA
RY
48
1,70
2,27
3
59,2
51,0
87
1,10
7,15
5
542,
060,
515
505,
170,
782
66
,383
,463
57
,485
57
1,61
1,73
0
2)),&(�2)�7+(�38%/,&�'()(1'(5
G
ENER
AL A
DM
INIS
TRAT
ION
7,
910,
585
--
7,91
0,58
5
7,33
9,27
0 -
-7,
339,
270
DIS
TRIC
T O
PER
ATIO
NS
88
,236
,350
26
5,67
7 -
88,5
02,0
27
89,0
28,6
40
263,
762
-89
,292
,402
AP
PELL
ATE
AND
INM
ATE
SER
VIC
ES
6,53
8,25
0 -
-6,
538,
250
6,
601,
079
--
6,60
1,07
9 IN
VOLU
NTA
RY
INST
ITU
TIO
NAL
IZAT
ION
SER
VIC
ES
1,44
5,86
7 -
-1,
445,
867
1,
442,
046
--
1,44
2,04
6 TO
TAL
OFF
ICE
OF
THE
PUBL
IC D
EFEN
DE
R
104,
131,
052
26
5,67
7 -
104,
396,
729
104,
411,
035
26
3,76
2 -
104,
674,
797
2)),&(�2)�7+(�$77251(<�*(1(5$/
LEG
AL C
OU
NS
EL A
ND
AD
VIC
E
5,12
0,30
7
1,22
1,31
7 -
6,34
1,62
4
5,28
7,17
1
1,82
3,95
3 -
7,11
1,12
4 SE
CU
RIT
IES
DIV
ISIO
N
2,88
0,16
9 -
-2,
880,
169
2,
772,
040
--
2,77
2,04
0 C
ON
SUM
ER P
RO
TEC
TIO
N D
IVIS
ION
-
5,83
1,96
5 -
5,83
1,96
5 -
6,02
4,69
5 -
6,02
4,69
5 AN
TITR
UST
DIV
ISIO
N
925,
879
--
925,
879
91
2,04
4 -
-91
2,04
4 M
EDIC
AID
FR
AUD
CO
NTR
OL
UN
IT
1,21
5,84
3 -
3,62
0,23
2
4,83
6,07
5
1,18
4,90
9 -
3,55
3,96
3
4,73
8,87
2 PE
OPL
E'S
INSU
RA
NC
E C
OU
NS
EL D
IVIS
ION
-
579,
163
-57
9,16
3 -
601,
954
-60
1,95
4 JU
VEN
ILE
JUST
ICE
MO
NIT
OR
ING
PR
OG
RAM
59
6,59
9 -
-59
6,59
9
609,
878
--
609,
878
CIV
IL L
ITIG
ATIO
N D
IVIS
ION
2,
508,
729
48
2,72
6 -
2,99
1,45
5
2,59
3,55
4
485,
429
-3,
078,
983
CR
IMIN
AL A
PPEA
LS D
IVIS
ION
2,
867,
996
--
2,86
7,99
6
2,94
1,33
6 -
-2,
941,
336
CR
IMIN
AL IN
VEST
IGAT
ION
DIV
ISIO
N
1,85
1,31
3 -
-1,
851,
313
1,
839,
753
--
1,83
9,75
3 ED
UC
ATIO
NAL
AFF
AIR
S D
IVIS
ION
48
6,73
5 -
-48
6,73
5
362,
470
--
362,
470
CO
RR
EC
TIO
NAL
LIT
IGAT
ION
DIV
ISIO
N
337,
375
--
337,
375
34
0,70
5 -
-34
0,70
5 M
OR
TGAG
E FO
REC
LOSU
RE
SET
TLEM
ENT
PRO
GR
AM
-2,
654,
338
-2,
654,
338
-50
7,52
0 -
507,
520
TOTA
L O
FFIC
E O
F TH
E AT
TOR
NE
Y G
ENER
AL
18,7
90,9
45
10,7
69,5
09
3,62
0,23
2
33,1
80,6
86
18,8
43,8
60
9,44
3,55
1
3,55
3,96
3
31,8
41,3
74
2)),&(�2)�7+(�67$7(�3526(&8725
G
ENER
AL A
DM
INIS
TRAT
ION
1,
481,
008
--
1,48
1,00
8
1,48
3,36
1 -
-1,
483,
361
0$5</$1'�7$;�&2857
ADM
INIS
TRAT
ION
AN
D A
PPEA
LS
645,
230
--
645,
230
62
8,30
2 -
-62
8,30
2
C.1
$33(1',;�&
6800$5<�2)�23(5$7,1*�%8'*(76�)25�),6&$/�<($56�(1',1*�-81(����������$1'�����
�����$335235,$7,21
�����$//2:$1&(
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
38%/,&�6(59,&(�&200,66,21
G
ENER
AL A
DM
INIS
TRAT
ION
AN
D H
EAR
ING
S
-19
,924
,858
-19
,924
,858
-24
,859
,321
-24
,859
,321
TE
LEC
OM
MU
NIC
ATIO
NS,
GAS
AN
D W
ATER
DIV
ISIO
N
-54
8,61
6 -
548,
616
-53
6,91
0 -
536,
910
ENG
INEE
RIN
G IN
VEST
IGAT
ION
S -
1,57
6,86
2
567,
552
2,
144,
414
-1,
469,
092
56
0,91
2
2,03
0,00
4 AC
CO
UN
TIN
G IN
VEST
IGAT
ION
S
-69
9,43
2 -
699,
432
-69
3,83
3 -
693,
833
CO
MM
ON
CAR
RIE
R IN
VEST
IGAT
ION
S
-1,
674,
557
-1,
674,
557
-1,
884,
234
-1,
884,
234
WAS
HIN
GTO
N M
ETR
OPO
LITA
N A
REA
TR
ANSI
T C
OM
MIS
SIO
N
-40
8,27
5 -
408,
275
-41
5,11
7 -
415,
117
ELEC
TRIC
ITY
DIV
ISIO
N
-56
7,78
2 -
567,
782
-55
5,97
9 -
555,
979
PUBL
IC U
TILI
TY L
AW J
UD
GE
-
854,
761
-85
4,76
1 -
956,
202
-95
6,20
2 ST
AFF
CO
UN
SEL
-
1,08
9,45
1 -
1,08
9,45
1 -
1,10
6,96
0 -
1,10
6,96
0 EN
ERG
Y AN
ALYS
IS A
ND
PLA
NN
ING
DIV
ISIO
N
-75
3,91
3 -
753,
913
-75
7,63
6 -
757,
636
TOTA
L PU
BLIC
SER
VIC
E C
OM
MIS
SIO
N
-28
,098
,507
56
7,55
2
28,6
66,0
59 -
33,2
35,2
84
560,
912
33
,796
,196
2)),&(�2)�7+(�3(23/( 6�&2816(/
GEN
ERAL
AD
MIN
ISTR
ATIO
N
-4,
082,
752
-4,
082,
752
-4,
068,
831
-4,
068,
831
68%6(48(17�,1-85<�)81'
G
ENER
AL A
DM
INIS
TRAT
ION
-
2,34
5,29
4 -
2,34
5,29
4 -
2,35
4,24
2 -
2,35
4,24
2
81,1685('�(03/2<(56 �)81'
G
ENER
AL A
DM
INIS
TRAT
ION
-
1,60
1,62
5 -
1,60
1,62
5 -
1,69
9,51
3 -
1,69
9,51
3
:25.(56 �&203(16$7,21�&200,66,21
G
ENER
AL A
DM
INIS
TRAT
ION
-
14,7
20,9
91 -
14,7
20,9
91 -
14,7
20,8
94 -
14,7
20,8
94
MAJ
OR
INFO
RM
ATIO
N T
ECH
NO
LOG
Y D
EVEL
OPM
ENT
PRO
JEC
TS
--
--
-1,
575,
000
-1,
575,
000
TOTA
L W
OR
KER
S' C
OM
PEN
SATI
ON
CO
MM
ISSI
ON
-
14,7
20,9
91 -
14,7
20,9
91 -
16,2
95,8
94 -
16,2
95,8
94
%2$5'�2)�38%/,&�:25.6
ADM
INIS
TRAT
ION
OFF
ICE
92
8,69
2 -
-92
8,69
2
940,
196
--
940,
196
CO
NTI
NG
ENT
FUN
D
500,
000
--
500,
000
50
0,00
0 -
-50
0,00
0 W
ETLA
ND
S A
DM
INIS
TRAT
ION
22
3,80
3 -
-22
3,80
3
229,
215
--
229,
215
MIS
CEL
LAN
EOU
S G
RAN
TS T
O P
RIV
ATE
NO
N-P
RO
FIT
GR
OU
PS
6,02
1,13
6
500,
000
-6,
521,
136
6,
021,
136
--
6,02
1,13
6 TO
TAL
BOAR
D O
F PU
BLIC
WO
RKS
7,
673,
631
50
0,00
0 -
8,17
3,63
1
7,69
0,54
7 -
-7,
690,
547
(;(&87,9(�'(3$570(17���*29(5125
G
ENER
AL E
XEC
UTI
VE D
IREC
TIO
N A
ND
CO
NTR
OL
11,4
09,5
68 -
-11
,409
,568
11
,348
,501
36
,000
-11
,384
,501
2)),&(�2)�7+(�'($)�$1'�+$5'�2)�+($5,1*
EX
ECU
TIVE
DIR
ECTI
ON
43
7,43
3 -
-43
7,43
3
401,
976
--
401,
976
'(3$570(17�2)�',6$%,/,7,(6
GEN
ERAL
AD
MIN
ISTR
ATIO
N
3,39
4,96
4
281,
210
9,
087,
772
12
,763
,946
3,
405,
531
32
3,13
7
8,83
6,22
7
12,5
64,8
95
0$5</$1'�(1(5*<�$'0,1,675$7,21
G
ENER
AL A
DM
INIS
TRAT
ION
-
8,11
1,52
9
775,
670
8,
887,
199
-4,
497,
060
73
7,38
5
5,23
4,44
5 TH
E JA
NE
E. L
AWTO
N C
ON
SER
VATI
ON
LO
AN P
RO
GR
A M
- C
APIT
AL A
PPR
OPR
IATI
ON
-
1,50
0,00
0 -
1,50
0,00
0 -
850,
000
-85
0,00
0 ST
ATE
AGEN
CY
LOAN
PR
OG
RAM
-CAP
ITAL
APP
RO
PRIA
TIO
N
-1,
200,
000
1,
000,
000
2,
200,
000
-1,
700,
000
-1,
700,
000
ENER
GY
EFFI
CIE
NC
Y &
CO
NSE
RVA
TIO
N P
RO
GR
AMS,
LO
W &
MO
DER
ATE
INC
OM
E R
ESID
ENTI
AL S
ECTO
R
-10
,305
,000
-10
,305
,000
-7,
000,
000
-7,
000,
000
ENER
GY
EFFI
CIE
NC
Y AN
D C
ON
SER
VATI
ON
PR
OG
RAM
S, A
LL O
THER
SEC
TOR
S
-5,
750,
000
5,
145,
275
10
,895
,275
-7,
785,
000
2,
500
7,
787,
500
REN
EWAB
LE A
ND
CLE
AN E
NER
GY
PRO
GR
AMS
AND
INIT
IATI
VES
-
34,4
50,0
00 -
34,4
50,0
00 -
35,0
00,0
00 -
35,0
00,0
00
TOTA
L M
ARYL
AND
EN
ERG
Y AD
MIN
ISTR
ATIO
N
-61
,316
,529
6,
920,
945
68
,237
,474
-56
,832
,060
73
9,88
5
57,5
71,9
45
(;(&87,9(�'(3$570(17�%2$5'6��&200,66,216�$1'�2)),&(6
SU
RVE
Y C
OM
MIS
SIO
NS
117,
784
--
117,
784
13
0,00
0 -
-13
0,00
0 O
FFIC
E O
F M
INO
RIT
Y AF
FAIR
S
1,40
0,18
7 -
-1,
400,
187
1,
396,
271
--
1,39
6,27
1 G
OVE
RN
OR
'S O
FFIC
E O
F C
OM
MU
NIT
Y IN
ITIA
TIVE
S
2,53
0,44
6
283,
025
4,
456,
358
7,
269,
829
2,
458,
459
29
6,16
2
5,34
9,54
9
8,10
4,17
0 ST
ATE
ETH
ICS
CO
MM
ISSI
ON
89
3,60
2
323,
959
-1,
217,
561
94
7,32
4
309,
824
-1,
257,
148
HEA
LTH
CAR
E AL
TER
NAT
IVE
DIS
PUTE
RES
OLU
TIO
N O
FFIC
E 39
7,73
2
46,3
94 -
444,
126
38
6,81
3
32,9
29 -
419,
742
GO
VER
NO
R'S
OFF
ICE
OF
CR
IME
CO
NTR
OL
AND
PR
EVEN
TIO
N
103,
462,
017
2,
185,
699
43
,265
,492
14
8,91
3,20
8 10
6,74
8,91
8
2,24
0,82
3
49,0
67,0
86
158,
056,
827
STAT
E C
OM
MIS
SIO
N O
N C
RIM
INAL
SEN
TEN
CIN
G P
OLI
CY
49
0,10
9 -
-49
0,10
9
499,
535
--
499,
535
GO
VER
NO
R'S
GR
ANTS
OFF
ICE
37
9,41
3
30,0
00 -
409,
413
37
8,65
6
49,6
52 -
428,
308
STAT
E LA
BOR
REL
ATIO
NS
BOAR
D
351,
215
--
351,
215
34
0,46
9 -
-34
0,46
9 C
ON
TRAC
T AP
PEAL
S R
ESO
LUTI
ON
72
8,57
9 -
-72
8,57
9
705,
001
--
705,
001
TOTA
L EX
ECU
TIVE
DEP
ARTM
ENT-
BOAR
DS,
CO
MM
ISSI
ON
S AN
D O
FFIC
ES
110,
751,
084
2,
869,
077
47
,721
,850
16
1,34
2,01
1 11
3,99
1,44
6
2,92
9,39
0
54,4
16,6
35
171,
337,
471
C.2
$33(1',;�&
6800$5<�2)�23(5$7,1*�%8'*(76�)25�),6&$/�<($56�(1',1*�-81(����������$1'�����
�����$335235,$7,21
�����$//2:$1&(
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
6(&5(7$5<�2)�67$7(
O
FFIC
E O
F TH
E SE
CR
ETA
RY
OF
STAT
E
1,92
4,97
1
848,
001
-2,
772,
972
1,
971,
685
88
4,62
3 -
2,85
6,30
8
+,6725,&�67��0$5< 6�&,7<�&200,66,21
AD
MIN
ISTR
ATIO
N
2,61
3,13
8
877,
533
-3,
490,
671
2,
667,
518
83
7,17
1 -
3,50
4,68
9
*29(51256�2)),&(�)25�&+,/'5(1
G
OVE
RN
OR
'S O
FFIC
E FO
R C
HIL
DR
EN
1,79
5,77
3 -
-1,
795,
773
1,
929,
325
--
1,92
9,32
5
,17(5$*(1&<�&200,77((�21�6&+22/�&216758&7,21
G
ENER
AL A
DM
INIS
TRAT
ION
1,
955,
891
--
1,95
5,89
1
2,07
6,90
2 -
-2,
076,
902
'(3$570(17�2)�$*,1*
G
ENER
AL A
DM
INIS
TRAT
ION
3,
110,
174
55
6,57
3
2,85
9,85
8
6,52
6,60
5
2,73
1,99
9
550,
548
2,
211,
253
5,
493,
800
SEN
IOR
CIT
IZEN
S AC
TIVI
TIES
CEN
TER
S O
PER
ATIN
G F
UN
D
500,
000
--
500,
000
76
4,00
3 -
-76
4,00
3 C
OM
MU
NIT
Y SE
RVI
CES
18
,698
,866
-24
,039
,870
42
,738
,736
19
,894
,653
-27
,348
,210
47
,242
,863
TO
TAL
DEP
ARTM
ENT
OF
AGIN
G
22,3
09,0
40
556,
573
26
,899
,728
49
,765
,341
23
,390
,655
55
0,54
8
29,5
59,4
63
53,5
00,6
66
0$5</$1'�&200,66,21�21�&,9,/�5,*+76
G
ENER
AL A
DM
INIS
TRAT
ION
2,
652,
323
-72
2,77
5
3,37
5,09
8
2,57
4,50
1 -
685,
714
3,
260,
215
0$5</$1'�67$',80�$87+25,7<
MAR
YLAN
D S
TAD
IUM
FAC
ILIT
IES
FUN
D
-20
,000
,000
-20
,000
,000
-20
,000
,000
-20
,000
,000
BA
LTIM
OR
E C
ON
VEN
TIO
N C
ENTE
R
6,77
7,55
2 -
-6,
777,
552
6,
692,
678
--
6,69
2,67
8 O
CEA
N C
ITY
CO
NVE
NTI
ON
CEN
TER
1,
491,
330
--
1,49
1,33
0
1,57
7,09
0 -
-1,
577,
090
MO
NTG
OM
ERY
CO
UN
TY C
ON
FER
ENC
E C
ENTE
R
1,55
8,00
0 -
-1,
558,
000
1,
555,
250
--
1,55
5,25
0 H
IPPO
DR
OM
E PE
RFO
RM
ING
AR
TS C
ENTE
R
1,39
2,48
3 -
-1,
392,
483
1,
393,
768
--
1,39
3,76
8 BA
LTIM
OR
E C
ITY
PUBL
IC S
CH
OO
LS C
ON
STR
UC
TIO
N F
INAN
CIN
G
-20
,000
,000
-20
,000
,000
-20
,000
,000
-20
,000
,000
TO
TAL
MAR
YLAN
D S
TAD
IUM
AU
THO
RIT
Y
11,2
19,3
65
40,0
00,0
00 -
51,2
19,3
65
11,2
18,7
86
40,0
00,0
00 -
51,2
18,7
86
67$7(�%2$5'�2)�(/(&7,216
GEN
ERAL
AD
MIN
ISTR
ATIO
N
4,33
7,24
6
93,4
53 -
4,43
0,69
9
4,48
3,55
5
109,
106
-4,
592,
661
HEL
P AM
ERIC
A VO
TE A
CT
3,06
7,91
1
7,96
5,93
8
204,
256
11
,238
,105
3,
017,
331
7,
477,
695
85
,000
10
,580
,026
M
AJO
R IN
FOR
MAT
ION
TEC
HN
OLO
GY
DEV
ELO
PMEN
T PR
OJE
CTS
-
5,88
1,90
2 -
5,88
1,90
2 -
4,45
5,52
1 -
4,45
5,52
1 C
AMPA
IGN
FIN
ANC
E F
UN
D
1,03
2,85
2 -
-1,
032,
852
1,
032,
852
--
1,03
2,85
2 TO
TAL
STAT
E BO
ARD
OF
ELEC
TIO
NS
8,43
8,00
9
13,9
41,2
93
204,
256
22
,583
,558
8,
533,
738
12
,042
,322
85
,000
20
,661
,060
'(3$570(17�2)�3/$11,1*
O
PER
ATIO
NS
DIV
ISIO
N
2,92
6,56
6 -
-2,
926,
566
2,
878,
189
--
2,87
8,18
9 ST
ATE
CLE
ARIN
GH
OU
SE
545,
443
--
545,
443
52
8,62
6 -
-52
8,62
6 PL
ANN
ING
DAT
A AN
D R
ESE
ARC
H
2,64
4,22
2
10,1
79 -
2,65
4,40
1
2,27
0,49
4 -
-2,
270,
494
PLAN
NIN
G C
OO
RD
INAT
ION
2,
044,
324
-50
,069
2,
094,
393
1,
924,
186
-50
,709
1,
974,
895
MAN
AGEM
ENT
PLAN
NIN
G A
ND
ED
UC
ATIO
NAL
OU
TREA
CH
1,
108,
459
3,
226,
931
67
1,10
7
5,00
6,49
7
1,49
1,61
5
3,22
1,67
5
852,
662
5,
565,
952
MU
SEU
M S
ERVI
CES
2,
128,
010
60
8,75
0
141,
735
2,
878,
495
2,
239,
267
62
8,65
9
84,6
78
2,95
2,60
4 R
ESEA
RC
H S
UR
VEY
AN
D R
EG
ISTR
ATIO
N
824,
300
15
6,28
2
350,
400
1,
330,
982
91
5,75
5
117,
525
33
2,11
7
1,36
5,39
7 PR
ESER
VATI
ON
SER
VIC
ES
658,
288
40
8,36
0
251,
139
1,
317,
787
75
7,17
6
396,
258
26
7,61
4
1,42
1,04
8 H
ISTO
RIC
PR
ESER
VATI
ON
- C
APIT
AL A
PPR
OPR
IATI
ON
-
150,
000
-15
0,00
0 -
300,
000
-30
0,00
0 SU
STAI
NAB
LE C
OM
MU
NIT
IES
TAX
CR
EDIT
9,
000,
000
--
9,00
0,00
0
9,00
0,00
0 -
-9,
000,
000
TOTA
L D
EPAR
TMEN
T O
F PL
ANN
ING
21
,879
,612
4,
560,
502
1,
464,
450
27
,904
,564
22
,005
,308
4,
664,
117
1,
587,
780
28
,257
,205
0,/,7$5<�'(3$570(17�23(5$7,216�$1'�0$,17(1$1&(
ADM
INIS
TRAT
IVE
HEA
DQ
UAR
TER
S
2,50
2,99
2
39,9
76
368,
264
2,
911,
232
2,
514,
588
39
,976
39
0,47
8
2,94
5,04
2 AI
R O
PER
ATIO
NS
AND
MAI
NTE
NAN
CE
75
5,61
2 -
4,38
8,53
8
5,14
4,15
0
765,
629
-4,
029,
275
4,
794,
904
ARM
Y O
PER
ATIO
NS
AND
MAI
NTE
NAN
CE
3,
986,
518
12
1,99
1
10,6
14,6
25
14,7
23,1
34
4,00
4,36
0
121,
991
9,
340,
169
13
,466
,520
C
APIT
AL A
PPR
OPR
IATI
ON
-
-4,
329,
000
4,
329,
000
--
35,5
74,0
00
35,5
74,0
00
STAT
E O
PER
ATIO
NS
3,00
2,53
7 -
3,52
8,15
2
6,53
0,68
9
3,04
2,29
2 -
3,38
6,07
2
6,42
8,36
4 M
ARYL
AND
EM
ERG
ENC
Y M
ANAG
EMEN
T AG
ENC
Y
2,08
1,14
8
18,1
25,0
00
35,0
40,7
58
55,2
46,9
06
2,03
7,92
1
18,1
25,0
00
34,7
66,0
91
54,9
29,0
12
TOTA
L M
ILIT
ARY
DEP
ARTM
ENT
OPE
RAT
ION
S AN
D M
AIN
TEN
ANC
E 12
,328
,807
18
,286
,967
58
,269
,337
88
,885
,111
12
,364
,790
18
,286
,967
87
,486
,085
11
8,13
7,84
2
0'�,167,787(�)25�(0(5*(1&<�0(',&$/�6(59,&(6�6<67(06
GEN
ERAL
AD
MIN
ISTR
ATIO
N
-15
,967
,326
2,
354,
744
18
,322
,070
-16
,274
,405
2,
444,
280
18
,718
,685
M
AJO
R IN
FOR
MAT
ION
TEC
HN
OLO
GY
DEV
ELO
PMEN
T PR
OJE
CTS
-
--
--
8,65
0,00
0 -
8,65
0,00
0 TO
TAL
DEP
ARTM
ENT
OF
PLAN
NIN
G
-15
,967
,326
2,
354,
744
18
,322
,070
-24
,924
,405
2,
444,
280
27
,368
,685
C.3
$33(1',;�&
6800$5<�2)�23(5$7,1*�%8'*(76�)25�),6&$/�<($56�(1',1*�-81(����������$1'�����
�����$335235,$7,21
�����$//2:$1&(
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
'(3$570(17�2)�9(7(5$16�$))$,56
SER
VIC
E PR
OG
RAM
1,
546,
186
--
1,54
6,18
6
1,55
7,83
3 -
-1,
557,
833
CEM
ETER
Y PR
OG
RAM
1,
680,
874
66
8,26
5
1,75
8,66
6
4,10
7,80
5
1,89
3,23
2
687,
706
1,
588,
420
4,
169,
358
MEM
OR
IALS
AN
D M
ON
UM
ENTS
PR
OG
RAM
43
9,52
2 -
-43
9,52
2
407,
082
--
407,
082
CEM
ETER
Y PR
OG
RAM
-CAP
ITAL
APP
RO
PRIA
TIO
N
2,18
0,00
0 -
-2,
180,
000
--
7,72
0,00
0
7,72
0,00
0 VE
TER
ANS
HO
ME
PRO
GR
AM
2,82
0,00
0
853,
605
16
,520
,168
20
,193
,773
3,
348,
759
3,
070,
685
15
,150
,000
21
,569
,444
EX
ECU
TIVE
DIR
ECTI
ON
1,
056,
063
--
1,05
6,06
3
861,
741
--
861,
741
OU
TREA
CH
AN
D A
DVO
CAC
Y
208,
535
--
208,
535
21
5,41
9 -
-21
5,41
9 727$/�'(3$570(17�2)�9(7(5$16�$))$,56
9,93
1,18
0
1,52
1,87
0
18,2
78,8
34
29,7
31,8
84
8,28
4,06
6
3,75
8,39
1
24,4
58,4
20
36,5
00,8
77
67$7(�$5&+,9(6
AR
CH
IVES
2,
043,
468
6,
914,
557
45
,777
9,
003,
802
4,
977,
543
3,
574,
454
-8,
551,
997
ARTI
STIC
PR
OPE
RTY
35
6,41
7
117,
299
-47
3,71
6
490,
952
36
,987
-52
7,93
9 TO
TAL
STAT
E AR
CH
IVES
2,
399,
885
7,
031,
856
45
,777
9,
477,
518
5,
468,
495
3,
611,
441
-9,
079,
936
0$5</$1'�+($/7+�%(1(),7�(;&+$1*(
MAR
YLAN
D H
EAL
TH B
ENEF
IT E
XCH
AN
GE
-
24,5
94,3
64
26,2
63,2
54
50,8
57,6
18 -
24,9
24,8
41
26,9
47,5
14
51,8
72,3
55
MAJ
OR
INFO
RM
ATIO
N T
ECH
NO
LOG
Y D
EVEL
OPM
ENT
PRO
JEC
TS
-10
,435
,508
21
,102
,486
31
,537
,994
-10
,075
,159
20
,525
,845
30
,601
,004
R
EIN
SUR
AN
CE
PR
OG
RAM
-
40,0
90,0
00 -
40,0
90,0
00 -
21,3
00,0
00 -
21,3
00,0
00
TOTA
L M
ARYL
AND
HE
ALTH
BEN
EFIT
EXC
HA
NG
E
-75
,119
,872
47
,365
,740
12
2,48
5,61
2 -
56,3
00,0
00
47,4
73,3
59
103,
773,
359
,1685$1&(�$'0,1,675$7,21�$1'�5(*8/$7,21
AD
MIN
ISTR
ATIO
N A
ND
OPE
RAT
ION
S
-32
,787
,026
78
1,21
7
33,5
68,2
43 -
31,7
74,0
00
728,
701
32
,502
,701
M
AJO
R IN
FOR
MAT
ION
TEC
HN
OLO
GY
DEV
ELO
PMEN
T PR
OJE
CTS
-
355,
000
-35
5,00
0 -
355,
000
-35
5,00
0 TO
TAL
INSU
RA
NC
E A
DM
INIS
TRAT
ION
AN
D R
EG
ULA
TIO
N
-33
,142
,026
78
1,21
7
33,9
23,2
43 -
32,1
29,0
00
728,
701
32
,857
,701
&$1$/�3/$&(�35(6(59$7,21�$1'�'(9(/230(17�$87+25,7<
GEN
ERAL
AD
MIN
ISTR
ATIO
N
129,
000
57
0,82
1 -
699,
821
19
1,55
3
571,
093
-76
2,64
6
2)),&(�2)�$'0,1,675$7,9(�+($5,1*6
GEN
ERAL
AD
MIN
ISTR
ATIO
N
-51
,754
-51
,754
-52
,000
-52
,000
&203752//(5�2)�0$5</$1'
2)),&(�2)�7+(�&203752//(5
EX
ECU
TIVE
DIR
ECTI
ON
3,
785,
999
65
9,01
4 -
4,44
5,01
3
3,76
6,66
5
657,
403
-4,
424,
068
FIN
ANC
IAL
AND
SU
PPO
RT
SER
VIC
ES
2,87
3,74
9
509,
754
-3,
383,
503
2,
711,
247
46
9,43
8 -
3,18
0,68
5 TO
TAL
OFF
ICE
OF
THE
CO
MPT
RO
LLER
6,
659,
748
1,
168,
768
-7,
828,
516
6,
477,
912
1,
126,
841
-7,
604,
753
*(1(5$/�$&&2817,1*�',9,6,21
AC
CO
UN
TIN
G C
ON
TRO
L AN
D R
EPO
RTI
NG
5,
769,
687
--
5,76
9,68
7
5,70
6,00
6 -
-5,
706,
006
%85($8�2)�5(9(18(�(67,0$7(6
ESTI
MAT
ING
OF
REV
ENU
ES
1,61
2,80
9 -
-1,
612,
809
1,
425,
625
--
1,42
5,62
5
5(9(18(�$'0,1,675$7,21�',9,6,21
R
EVEN
UE
AD
MIN
ISTR
ATIO
N
29,6
05,6
12
4,64
9,12
7 -
34,2
54,7
39
29,0
00,1
27
4,76
1,28
4 -
33,7
61,4
11
MAJ
OR
INFO
RM
ATIO
N T
ECH
NO
LOG
Y D
EVEL
OPM
ENT
PRO
JEC
TS
-8,
800,
000
-8,
800,
000
--
-
TOTA
L R
EVEN
UE
AD
MIN
ISTR
ATIO
N D
IVIS
ION
29
,605
,612
13
,449
,127
-43
,054
,739
29
,000
,127
4,
761,
284
-33
,761
,411
&203/,$1&(�',9,6,21
C
OM
PLIA
NC
E A
DM
INIS
TRAT
ION
25
,535
,176
10
,953
,554
-36
,488
,730
25
,810
,406
11
,062
,810
-36
,873
,216
),(/'�(1)25&(0(17�',9,6,21
FI
ELD
EN
FOR
CE
MEN
T AD
MIN
ISTR
ATIO
N
3,28
4,86
5
3,74
3,34
0 -
7,02
8,20
5
3,31
4,03
1
3,57
4,88
7 -
6,88
8,91
8
&(175$/�3$<52//�%85($8
PA
YRO
LL M
ANAG
EMEN
T 2,
593,
638
18
0,30
5 -
2,77
3,94
3
2,56
2,15
7
171,
888
-2,
734,
045
,1)250$7,21�7(&+12/2*<�',9,6,21
C
OM
PTR
OLL
ER IT
SER
VIC
ES
19,0
02,0
26
3,23
9,51
0 -
22,2
41,5
36
21,5
88,9
04
3,67
6,39
5 -
25,2
65,2
99
727$/�&203752//(5�2)�0$5</$1'
�����������
�����������
�� ���������������������
�����������
�����������
�� ��������������������
C.4
$33(1',;�&
6800$5<�2)�23(5$7,1*�%8'*(76�)25�),6&$/�<($56�(1',1*�-81(����������$1'�����
�����$335235,$7,21
�����$//2:$1&(
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
67$7(�75($685(5
6�2)),&(
75($685<�0$1$*(0(17
TREA
SUR
Y M
ANAG
EMEN
T 5,
137,
541
68
7,33
6 -
5,82
4,87
7
5,18
7,45
6
647,
253
-5,
834,
709
MAJ
OR
INFO
RM
ATIO
N T
ECH
NO
LOG
Y D
EVEL
OPM
ENT
PRO
JEC
TS
--
--
-10
8,37
5 -
108,
375
TOTA
L TR
EASU
RY
MAN
AGEM
ENT
5,13
7,54
1
687,
336
-5,
824,
877
5,
187,
456
75
5,62
8 -
5,94
3,08
4
%21'�6$/(�(;3(16(6
BON
D S
ALE
EXPE
NSE
S 24
,500
1,
159,
000
-1,
183,
500
50
,000
1,
455,
000
-1,
505,
000
727$/�67$7(�75($685(56�2)),&(
����������
����������
�� ����������
����������
����������
�� ����������
67$7(�'(3$570(17�2)�$66(660(176�$1'�7$;$7,21
O
FFIC
E O
F TH
E D
IREC
TOR
2,
948,
330
15
4,25
1 -
3,10
2,58
1
2,87
8,45
3
156,
025
-3,
034,
478
REA
L PR
OPE
RTY
VAL
UAT
ION
18
,259
,789
18
,259
,789
-36
,519
,578
17
,744
,925
17
,743
,846
-35
,488
,771
O
FFIC
E O
F IN
FOR
MAT
ION
TEC
HN
OLO
GY
1,
990,
982
1,
991,
982
-3,
982,
964
2,
366,
892
2,
366,
903
-4,
733,
795
BUSI
NES
S PR
OPE
RTY
VAL
UAT
ION
1,
820,
287
1,
820,
287
-3,
640,
574
1,
735,
341
1,
734,
956
-3,
470,
297
TAX
CR
EDIT
PAY
MEN
TS
82,3
22,0
00 -
-82
,322
,000
87
,514
,587
--
87,5
14,5
87
PRO
PER
TY T
AX C
RED
IT P
RO
GR
AMS
1,91
3,94
7
1,08
9,26
2 -
3,00
3,20
9
1,91
2,32
8
853,
268
-2,
765,
596
CH
AR
TER
UN
IT
72,3
10
5,40
5,39
9 -
5,47
7,70
9
74,7
73
5,58
3,30
5 -
5,65
8,07
8 TO
TAL
STAT
E D
EPAR
TMEN
T O
F AS
SESS
MEN
TS A
ND
TAX
ATIO
N
109,
327,
645
28
,720
,970
-13
8,04
8,61
5 11
4,22
7,29
9
28,4
38,3
03 -
142,
665,
602
0$5</$1'�/277(5<�$1'�*$0,1*�&21752/�$*(1&<
ADM
INIS
TRAT
ION
AN
D O
PER
ATIO
NS
-
67,0
10,3
94 -
67,0
10,3
94 -
68,9
84,7
98 -
68,9
84,7
98
VID
EO L
OTT
ERY
TER
MIN
AL A
ND
GAM
ING
OPE
RAT
ION
S 21
,921
,528
9,
569,
383
-31
,490
,911
20
,083
,420
11
,857
,000
-31
,940
,420
TO
TAL
MA
RYL
AND
LO
TTER
Y AN
D G
AMIN
G C
ON
TRO
L A
GE
NC
Y
21,9
21,5
28
76,5
79,7
77 -
98,5
01,3
05
20,0
83,4
20
80,8
41,7
98 -
100,
925,
218
3523(57<�7$;�$66(660(17�$33($/6�%2$5'6
PRO
PER
TY T
AX A
SSES
SMEN
T AP
PEAL
S BO
ARD
S 1,
061,
959
--
1,06
1,95
9
1,05
1,42
9 -
-1,
051,
429
'(3$570(17�2)�%8'*(7�$1'�0$1$*(0(17
2)),&(�2)�7+(�6(&5(7$5<
EXEC
UTI
VE D
IREC
TIO
N
2,03
9,13
3 -
-2,
039,
133
2,
234,
595
--
2,23
4,59
5 D
IVIS
ION
OF
FIN
ANC
E A
ND
AD
MIN
ISTR
ATIO
N
1,53
1,14
3 -
-1,
531,
143
1,
166,
478
--
1,16
6,47
8 C
ENTR
AL C
OLL
ECTI
ON
UN
IT
-14
,142
,977
-14
,142
,977
-16
,014
,892
-16
,014
,892
D
IVIS
ION
OF
PRO
CU
REM
ENT
POLI
CY
AND
AD
MIN
ISTR
ATIO
N
2,29
9,67
3 -
-2,
299,
673
2,
134,
685
--
2,13
4,68
5 TO
TAL
OFF
ICE
OF
THE
SEC
RE
TAR
Y
5,86
9,94
9
14,1
42,9
77 -
20,0
12,9
26
5,53
5,75
8
16,0
14,8
92 -
21,5
50,6
50
2)),&(�2)�3(56211(/�6(59,&(6�$1'�%(1(),76
EXEC
UTI
VE D
IREC
TIO
N
2,11
7,69
8 -
-2,
117,
698
1,
811,
610
--
1,81
1,61
0 D
IVIS
ION
OF
EMPL
OYE
E BE
NEF
ITS
--
--
--
-
DIV
ISIO
N O
F PE
RSO
NN
EL
SER
VIC
ES
2,43
5,08
6 -
-2,
435,
086
2,
903,
378
--
2,90
3,37
8 D
IVIS
ION
OF
CLA
SSIF
ICAT
ION
AN
D S
ALAR
Y
2,35
3,01
6 -
-2,
353,
016
2,
271,
596
--
2,27
1,59
6 D
IVIS
ION
OF
REC
RU
ITM
ENT
AND
EXA
MIN
ATIO
N
1,50
5,00
8 -
-1,
505,
008
1,
333,
099
--
1,33
3,09
9 ST
ATEW
IDE
EXPE
NSE
S 14
6,43
8
211,
539
26
1,45
9
619,
436
3,
000,
000
51
6,43
8
5,83
7
3,52
2,27
5 TO
TAL
OFF
ICE
OF
PER
SO
NN
EL S
ERVI
CES
AN
D B
ENEF
ITS
8,55
7,24
6
211,
539
26
1,45
9
9,03
0,24
4
11,3
19,6
83
516,
438
5,
837
11
,841
,958
2)),&(�2)�%8'*(7�$1$/<6,6
BUD
GET
AN
ALYS
IS A
ND
FO
RM
ULA
TIO
N
2,98
6,74
6 -
-2,
986,
746
2,
914,
961
--
2,91
4,96
1
2)),&(�2)�&$3,7$/�%8'*(7,1*
C
APIT
AL B
UD
GET
AN
ALYS
IS A
ND
FO
RM
ULA
TIO
N
1,19
9,55
3 -
-1,
199,
553
1,
323,
928
--
1,32
3,92
8
727$/�'(3$570(17�2)�%8'*(7�$1'�0$1$*(0(17
�����������
�����������
��������
�����������
�����������
�����������
������
�����������
C.5
$33(1',;�&
6800$5<�2)�23(5$7,1*�%8'*(76�)25�),6&$/�<($56�(1',1*�-81(����������$1'�����
�����$335235,$7,21
�����$//2:$1&(
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
'(3$570(17�2)�,1)250$7,21�7(&+12/2*<
0$-25�,1)250$7,21�7(&+12/2*<�'(9(/230(17�352-(&7�)81'
M
AJO
R IN
FOR
MAT
ION
TEC
HN
OLO
GY
DEV
ELO
PMEN
T PR
OJE
CT
FUN
D
33,1
39,6
97
18,2
17,1
28 -
51,3
56,8
25
28,3
02,7
75
3,50
0,00
0 -
31,8
02,7
75
2)),&(�2)�,1)250$7,21�7(&+12/2*<
STAT
E C
HIE
F O
F IN
FOR
MAT
ION
TEC
HN
OLO
GY
2,
701,
363
--
2,70
1,36
3
3,09
8,38
2 -
-3,
098,
382
SEC
UR
ITY
3,
847,
976
--
3,84
7,97
6
3,80
9,67
7 -
-3,
809,
677
APPL
ICAT
ION
SYS
TEM
S M
ANAG
EMEN
T 10
,443
,322
--
10,4
43,3
22
11,3
12,9
94 -
-11
,312
,994
IN
FRAS
TRU
CTU
RE
9,
793,
408
1,
894,
000
-11
,687
,408
10
,381
,933
1,
894,
000
-12
,275
,933
C
HIE
F O
F ST
AFF
1,26
0,50
7 -
-1,
260,
507
1,
489,
695
--
1,48
9,69
5 M
AJO
R IN
FOR
MAT
ION
TEC
HN
OLO
GY
DEV
ELO
PMEN
T PR
OJE
CTS
-
1,87
5,00
0 -
1,87
5,00
0 -
1,60
6,00
8 -
1,60
6,00
8 R
ADIO
22
8,86
7 -
397,
075
62
5,94
2
35,0
00 -
-35
,000
TE
LEC
OM
MU
NIC
ATIO
NS
ACC
ESS
OF
MAR
YLAN
D
-4,
040,
589
-4,
040,
589
-4,
096,
625
-4,
096,
625
TOTA
L O
FFIC
E O
F IN
FOR
MAT
ION
TEC
HN
OLO
GY
28
,275
,443
7,
809,
589
39
7,07
5
36,4
82,1
07
30,1
27,6
81
7,59
6,63
3 -
37,7
24,3
14
727$/�'(3$570(17�2)�,1)250$7,21�7(&+12/2*<
�����������
�����������
��������
�����������
�����������
�����������
��
�����������
0$5</$1'�67$7(�5(7,5(0(17�$1'�3(16,21�6<67(06
67$7(�5(7,5(0(17�$*(1&<
STAT
E R
ETIR
EMEN
T AG
ENC
Y
-20
,388
,526
-20
,388
,526
-23
,416
,000
-23
,416
,000
7($&+(56�$1'�67$7(�(03/2<((6�6833/(0(17$/�5(7,5(0(17�3/$1
M
ARYL
AND
SU
PPLE
MEN
TAL
RET
IREM
ENT
PLAN
BD
AN
D S
TAFF
-
1,78
3,07
2 -
1,78
3,07
2 -
1,77
3,79
0 -
1,77
3,79
0
'(3$570(17�2)�*(1(5$/�6(59,&(6
2)),&(�2)�7+(�6(&5(7$5<
EXEC
UTI
VE D
IREC
TIO
N
1,37
3,01
1 -
-1,
373,
011
1,
561,
481
--
1,56
1,48
1 AD
MIN
ISTR
ATIO
N
2,46
5,61
6 -
-2,
465,
616
2,
275,
523
--
2,27
5,52
3 TO
TAL
OFF
ICE
OF
THE
SEC
RE
TAR
Y
3,83
8,62
7 -
-3,
838,
627
3,
837,
004
--
3,83
7,00
4
2)),&(�2)�)$&,/,7,(6�6(&85,7<
FAC
ILIT
IES
SEC
UR
ITY
10
,587
,313
87
,332
30
5,91
6
10,9
80,5
61
9,09
6,17
7
59,2
24
301,
867
9,
457,
268
2)),&(�2)�)$&,/,7,(6�23(5$7,21�$1'�0$,17(1$1&(
FAC
ILIT
IES
OPE
RAT
ION
AN
D M
AIN
TEN
ANC
E
33,5
64,3
92
551,
540
98
8,40
8
35,1
04,3
40
32,1
48,3
16
396,
701
1,
034,
041
33
,579
,058
R
EIM
BUR
SABL
E LE
ASE
MAN
AGEM
ENT
--
--
1,54
0 -
-1,
540
PAR
KIN
G F
ACIL
ITIE
S
866,
490
--
866,
490
1,
671,
054
--
1,67
1,05
4 TO
TAL
OFF
ICE
OF
FAC
ILIT
IES
OPE
RAT
ION
AN
D M
AIN
TEN
ANC
E 34
,430
,882
55
1,54
0
988,
408
35
,970
,830
33
,820
,910
39
6,70
1
1,03
4,04
1
35,2
51,6
52
2)),&(�2)�352&85(0(17�$1'�/2*,67,&6
PRO
CU
REM
ENT
AND
LO
GIS
TIC
S
3,68
0,29
9
1,64
4,70
0 -
5,32
4,99
9
3,92
4,63
3
2,15
0,04
1 -
6,07
4,67
4
2)),&(�2)�5($/�(67$7(
R
EAL
ESTA
TE M
ANAG
EMEN
T 1,
683,
047
37
4,64
6 -
2,05
7,69
3
1,63
3,11
3
350,
320
-1,
983,
433
2)),&(�2)�)$&,/,7,(6�3/$11,1*��'(6,*1�$1'�&216758&7,21
FA
CIL
ITIE
S PL
ANN
ING
, DES
IGN
AN
D C
ON
STR
UC
TIO
N
15,0
23,0
79
1,43
6,07
9 -
16,4
59,1
58
15,1
98,1
83
1,00
0,00
0 -
16,1
98,1
83
727$/�'(3$570(17�2)�*(1(5$/�6(59,&(6
�����������
����������
����������
�����������
�����������
����������
����������
�����������
'(3$570(17�2)�75$163257$7,21
7+(�6(&5(7$5< 6�2)),&(
EXEC
UTI
VE D
IREC
TIO
N
-28
,329
,309
-28
,329
,309
-29
,943
,905
-29
,943
,905
O
PER
ATIN
G G
RAN
TS-IN
-AID
-
3,98
9,39
5
8,90
6,40
9
12,8
95,8
04 -
4,04
4,33
4
8,88
7,21
5
12,9
31,5
49
FAC
ILIT
IES
AND
CA
PITA
L EQ
UIP
MEN
T -
70,2
34,6
81
66,4
25,0
00
136,
659,
681
-83
,366
,089
13
,871
,000
97
,237
,089
W
ASH
ING
TON
MET
RO
POLI
TAN
AR
EA T
RAN
SIT-
OPE
RAT
ING
-
323,
422,
000
-32
3,42
2,00
0 -
365,
284,
953
-36
5,28
4,95
3 W
ASH
ING
TON
MET
RO
POLI
TAN
AR
EA T
RAN
SIT-
CAP
ITAL
-
125,
400,
000
-12
5,40
0,00
0 -
155,
922,
000
-15
5,92
2,00
0 O
FFIC
E O
F TR
ANSP
OR
TATI
ON
TEC
HN
OLO
GY
SER
VIC
ES
-44
,826
,534
-44
,826
,534
-45
,817
,796
-45
,817
,796
M
AJO
R IN
FOR
MAT
ION
TEC
HN
OLO
GY
DEV
ELO
PMEN
T PR
OJE
CTS
-
306,
318
-30
6,31
8 -
6,57
4,23
7 -
6,57
4,23
7 TO
TAL
THE
SEC
RE
TAR
Y'S
OFF
ICE
-
596,
508,
237
75
,331
,409
67
1,83
9,64
6 -
690,
953,
314
22
,758
,215
71
3,71
1,52
9
'(%7�6(59,&(�5(48,5(0(176
D
EBT
SER
VIC
E R
EQU
IREM
ENTS
-
309,
911,
986
-30
9,91
1,98
6 -
328,
755,
010
-32
8,75
5,01
0
C.6
$33(1',;�&
6800$5<�2)�23(5$7,1*�%8'*(76�)25�),6&$/�<($56�(1',1*�-81(����������$1'�����
�����$335235,$7,21
�����$//2:$1&(
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
67$7(�+,*+:$<�$'0,1,675$7,21
ST
ATE
SYST
EM C
ON
STR
UC
TIO
N A
ND
EQ
UIP
MEN
T -
874,
252,
000
53
0,13
3,00
0
1,40
4,38
5,00
0 -
879,
416,
000
56
7,24
8,00
0
1,44
6,66
4,00
0 ST
ATE
SYST
EM M
AIN
TEN
ANC
E -
249,
980,
727
11
,458
,005
26
1,43
8,73
2 -
255,
241,
531
11
,971
,503
26
7,21
3,03
4 C
OU
NTY
AN
D M
UN
ICIP
ALIT
Y C
APIT
AL F
UN
DS
-
4,85
0,00
0
87,4
50,0
00
92,3
00,0
00 -
4,85
0,00
0
72,3
50,0
00
77,2
00,0
00
HIG
HW
AY S
AFET
Y O
PER
ATIN
G P
RO
GR
AM
-6,
736,
775
3,
835,
971
10
,572
,746
-7,
858,
944
3,
250,
242
11
,109
,186
C
OU
NTY
AN
D M
UN
ICIP
ALIT
Y FU
ND
S
-17
7,41
3,08
8 -
177,
413,
088
-17
5,50
1,53
6 -
175,
501,
536
MAJ
OR
INFO
RM
ATIO
N T
ECH
NO
LOG
Y D
EVEL
OPM
ENT
PRO
JEC
TS
-3,
040,
000
3,
462,
000
6,
502,
000
-1,
590,
000
3,
484,
000
5,
074,
000
TOTA
L ST
ATE
HIG
HW
AY A
DM
INIS
TRAT
ION
-
1,31
6,27
2,59
0 63
6,33
8,97
6
1,95
2,61
1,56
6 -
1,32
4,45
8,01
1 65
8,30
3,74
5
1,98
2,76
1,75
6
0$5</$1'�3257�$'0,1,675$7,21
PO
RT
OPE
RAT
ION
S -
51,6
12,9
26 -
51,6
12,9
26 -
51,5
18,7
10
119,
430
51
,638
,140
PO
RT
FAC
ILIT
IES
AND
CA
PITA
L EQ
UIP
MEN
T -
119,
371,
000
6,
290,
000
12
5,66
1,00
0 -
95,1
86,0
00
3,39
4,00
0
98,5
80,0
00
TOTA
L M
ARYL
AND
PO
RT
ADM
INIS
TRAT
ION
-
170,
983,
926
6,
290,
000
17
7,27
3,92
6 -
146,
704,
710
3,
513,
430
15
0,21
8,14
0
02725�9(+,&/(�$'0,1,675$7,21
M
OTO
R V
EHIC
LE O
PER
ATIO
NS
-
192,
705,
421
17
8,91
1
192,
884,
332
-19
1,39
8,16
6
178,
911
19
1,57
7,07
7 FA
CIL
ITIE
S AN
D C
API
TAL
EQU
IPM
ENT
-16
,887
,315
97
0,41
4
17,8
57,7
29 -
18,0
23,9
88 -
18,0
23,9
88
MAR
YLAN
D H
IGH
WAY
SAF
ETY
OFF
ICE
-
2,33
2,27
3
12,7
15,0
65
15,0
47,3
38 -
2,32
3,64
3
12,9
99,5
36
15,3
23,1
79
MAJ
OR
INFO
RM
ATIO
N T
ECH
NO
LOG
Y D
EVEL
OPM
ENT
PRO
JEC
TS
-3,
970,
000
-3,
970,
000
-4,
389,
000
-4,
389,
000
TOTA
L M
OTO
R V
EHIC
LE A
DM
INIS
TRAT
ION
-
215,
895,
009
13
,864
,390
22
9,75
9,39
9 -
216,
134,
797
13
,178
,447
22
9,31
3,24
4
0$5</$1'�75$16,7�$'0,1,675$7,21
TR
ANSI
T AD
MIN
ISTR
ATIO
N
-55
,246
,549
-55
,246
,549
-87
,471
,758
25
2,50
0
87,7
24,2
58
BUS
OPE
RAT
ION
S -
335,
353,
476
19
,958
,706
35
5,31
2,18
2 -
412,
457,
524
16
,865
,835
42
9,32
3,35
9 R
AIL
OPE
RAT
ION
S -
220,
368,
311
18
,997
,696
23
9,36
6,00
7 -
200,
756,
517
21
,838
,067
22
2,59
4,58
4 FA
CIL
ITIE
S AN
D C
API
TAL
EQU
IPM
ENT
-22
8,28
1,00
0
400,
708,
000
62
8,98
9,00
0 -
264,
777,
000
35
6,05
1,00
0
620,
828,
000
STAT
EWID
E PR
OG
RAM
S O
PER
ATIO
NS
-11
7,22
3,10
1
20,5
44,2
62
137,
767,
363
-68
,187
,707
20
,544
,262
88
,731
,969
M
AJO
R IN
FOR
MAT
ION
TEC
HN
OLO
GY
DEV
ELO
PMEN
T PR
OJE
CTS
-
7,03
4,00
0 -
7,03
4,00
0 -
13,4
50,0
00 -
13,4
50,0
00
TOTA
L M
ARYL
AND
TR
ANSI
T AD
MIN
ISTR
ATIO
N
-96
3,50
6,43
7
460,
208,
664
1,
423,
715,
101
-1,
047,
100,
506
415,
551,
664
1,
462,
652,
170
0$5</$1'�$9,$7,21�$'0,1,675$7,21
AI
RPO
RT
OPE
RAT
ION
S -
187,
283,
242
64
5,50
0
187,
928,
742
-19
3,87
0,94
9
645,
500
19
4,51
6,44
9 AI
RPO
RT
FAC
ILIT
IES
AND
CA
PITA
L EQ
UIP
MEN
T -
125,
401,
000
8,
299,
000
13
3,70
0,00
0 -
101,
087,
000
5,
517,
000
10
6,60
4,00
0 M
AJO
R IN
FOR
MAT
ION
TEC
HN
OLO
GY
DEV
ELO
PMEN
T PR
OJE
CTS
-
500,
000
-50
0,00
0 -
--
TO
TAL
MAR
YLAN
D A
VIAT
ION
AD
MIN
ISTR
ATIO
N
-31
3,18
4,24
2
8,94
4,50
0
322,
128,
742
-29
4,95
7,94
9
6,16
2,50
0
301,
120,
449
727$/�'(3$570(17�2)�75$163257$7,21
�� ����������������������� ����������������������� ��������������������
�� ����������������������� ����������������������� �������������������
'(3$570(17�2)�1$785$/�5(6285&(6
2)),&(�2)�7+(�6(&5(7$5<
SEC
RE
TAR
IAT
1,28
0,66
7
1,68
0,79
1
92,4
00
3,05
3,85
8
1,21
7,11
2
1,61
7,94
7
100,
600
2,
935,
659
OFF
ICE
OF
THE
ATTO
RN
EY
GEN
ERAL
73
1,49
9
1,03
1,85
5 -
1,76
3,35
4
725,
723
1,
102,
198
-1,
827,
921
FIN
ANC
E A
ND
AD
MIN
ISTR
ATIV
E SE
RVI
CES
3,
946,
822
2,
841,
053
14
3,01
5
6,93
0,89
0
3,93
6,89
7
3,49
4,06
9
151,
507
7,
582,
473
HU
MAN
RES
OU
RC
E SE
RVI
CE
88
9,91
4
708,
616
37
,900
1,
636,
430
1,
057,
019
54
4,94
4
41,4
00
1,64
3,36
3 IN
FOR
MAT
ION
TEC
HN
OLO
GY
SER
VIC
E
139,
482
2,
705,
590
10
5,10
0
2,95
0,17
2
272,
742
1,
795,
808
11
4,60
0
2,18
3,15
0 O
FFIC
E O
F C
OM
MU
NIC
ATIO
NS
49
6,10
5
512,
849
-1,
008,
954
58
2,83
6
508,
816
-1,
091,
652
MAJ
OR
INFO
RM
ATIO
N T
ECH
NO
LOG
Y D
EVEL
OPM
ENT
PRO
JEC
TS
--
--
--
-
TOTA
L O
FFIC
E O
F TH
E SE
CR
ETA
RY
7,
484,
489
9,
480,
754
37
8,41
5
17,3
43,6
58
7,79
2,32
9
9,06
3,78
2
408,
107
17
,264
,218
)25(67�6(59,&(
FOR
EST
SER
VIC
E
3,96
6,42
4
5,77
4,04
8
2,00
5,66
3
11,7
46,1
35
1,98
3,21
8
7,76
0,08
9
1,90
5,36
0
11,6
48,6
67
:,/'/,)(�$1'�+(5,7$*(�6(59,&(
WIL
DLI
FE A
ND
HE
RIT
AGE
SER
VIC
E
85,0
00
5,98
6,28
6
6,36
1,09
7
12,4
32,3
83
85,0
00
5,21
6,19
6
5,88
3,63
1
11,1
84,8
27
0$5</$1'�3$5.�6(59,&(
STAT
E-W
IDE
OPE
RAT
ION
S -
40,4
45,3
14
135,
000
40
,580
,314
-44
,359
,414
25
8,00
0
44,6
17,4
14
REV
ENU
E O
PER
ATIO
NS
-
1,90
0,00
2 -
1,90
0,00
2 -
1,90
0,00
0 -
1,90
0,00
0 TO
TAL
MAR
YLAN
D P
ARK
SER
VIC
E
-42
,345
,316
13
5,00
0
42,4
80,3
16 -
46,2
59,4
14
258,
000
46
,517
,414
/$1'�$&48,6,7,21�$1'�3/$11,1*
LA
ND
AC
QU
ISIT
ION
AN
D P
LAN
NIN
G
-5,
980,
917
-5,
980,
917
20
0,16
6
5,02
6,34
0 -
5,22
6,50
6 O
UTD
OO
R R
ECR
EAT
ION
LAN
D L
OAN
-
62,7
85,4
82
5,75
0,00
0
68,5
35,4
82 -
106,
400,
666
3,
000,
000
10
9,40
0,66
6 TO
TAL
LAN
D A
CQ
UIS
ITIO
N A
ND
PLA
NN
ING
-
68,7
66,3
99
5,75
0,00
0
74,5
16,3
99
200,
166
11
1,42
7,00
6
3,00
0,00
0
114,
627,
172
C.7
$33(1',;�&
6800$5<�2)�23(5$7,1*�%8'*(76�)25�),6&$/�<($56�(1',1*�-81(����������$1'�����
�����$335235,$7,21
�����$//2:$1&(
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
/,&(16,1*�$1'�5(*,675$7,21�6(59,&(
LIC
ENSI
NG
AN
D R
EG
ISTR
ATIO
N S
ERVI
CE
-
3,72
4,57
9 -
3,72
4,57
9 -
3,82
0,49
1 -
3,82
0,49
1
1$785$/�5(6285&(6�32/,&(
GEN
ERAL
DIR
ECTI
ON
10
,621
,029
1,
033,
700
4,
601,
294
16
,256
,023
9,
101,
890
86
8,71
9
4,21
7,24
2
14,1
87,8
51
FIEL
D O
PER
ATIO
NS
22
,416
,402
6,
618,
590
2,
362,
250
31
,397
,242
26
,106
,560
6,
545,
745
2,
025,
879
34
,678
,184
TO
TAL
NAT
UR
AL
RES
OU
RC
ES P
OLI
CE
33
,037
,431
7,
652,
290
6,
963,
544
47
,653
,265
35
,208
,450
7,
414,
464
6,
243,
121
48
,866
,035
(1*,1((5,1*�$1'�&216758&7,21
G
ENER
AL D
IREC
TIO
N
115,
980
4,
981,
508
-5,
097,
488
1,
137,
892
3,
969,
758
-5,
107,
650
OC
EAN
CIT
Y M
AIN
TEN
ANC
E
-50
0,00
0 -
500,
000
-1,
000,
000
-1,
000,
000
TOTA
L EN
GIN
EER
ING
AN
D C
ON
STR
UC
TIO
N
115,
980
5,
481,
508
-5,
597,
488
1,
137,
892
4,
969,
758
-6,
107,
650
&5,7,&$/�$5($�&200,66,21
C
RIT
ICAL
AR
EA C
OM
MIS
SIO
N
2,03
8,14
1 -
-2,
038,
141
2,
003,
313
--
2,00
3,31
3
5(6285&(�$66(660(17�6(59,&(
POW
ER P
LAN
T AS
SESS
MEN
T PR
OG
RAM
46
5,14
6
6,01
6,48
4 -
6,48
1,63
0
486,
333
5,
850,
899
-6,
337,
232
MO
NIT
OR
ING
AN
D E
CO
SYST
EM A
SSES
SMEN
T 2,
571,
804
2,
530,
160
1,
651,
649
6,
753,
613
2,
623,
523
2,
640,
554
1,
822,
282
7,
086,
359
MAR
YLAN
D G
EOLO
GIC
AL S
UR
VEY
1,
369,
324
51
0,60
4
208,
783
2,
088,
711
1,
404,
742
39
8,13
1
220,
557
2,
023,
430
TOTA
L R
ESO
UR
CE
ASSE
SSM
ENT
SER
VIC
E 4,
406,
274
9,
057,
248
1,
860,
432
15
,323
,954
4,
514,
598
8,
889,
584
2,
042,
839
15
,447
,021
0$5</$1'�(19,5210(17$/�75867
M
ARYL
AND
EN
VIR
OM
ENTA
L TR
US
T 59
1,53
3 -
-59
1,53
3
604,
783
--
604,
783
&+(6$3($.(�$1'�&2$67$/�6(59,&(
WAT
ERW
AY C
APIT
AL
-10
,500
,000
2,
100,
000
12
,600
,000
-10
,500
,000
90
0,00
0
11,4
00,0
00
CH
ESAP
EAKE
AN
D C
OAS
TAL
SER
VIC
E 1,
877,
328
55
,497
,583
6,
935,
687
64
,310
,598
1,
870,
045
56
,561
,518
9,
301,
627
67
,733
,190
TO
TAL
CH
ESAP
EAKE
AN
D C
OAS
TAL
SER
VIC
E 1,
877,
328
65
,997
,583
9,
035,
687
76
,910
,598
1,
870,
045
67
,061
,518
10
,201
,627
79
,133
,190
),6+,1*�$1'�%2$7,1*�6(59,&(6
FI
SHIN
G A
ND
BO
ATIN
G S
ERVI
CES
6,
467,
673
15
,219
,624
4,
438,
563
26
,125
,860
6,
441,
283
15
,306
,923
4,
896,
798
26
,645
,004
727$/�'(3$570(17�2)�1$785$/�5(6285&(6
�����������
������������
�����������
���������������������
�����������
������������
�����������
��������������������
'(3$570(17�2)�$*5,&8/785(
2)),&(�2)�7+(�6(&5(7$5<
EXEC
UTI
VE D
IREC
TIO
N
1,64
0,62
1 -
-1,
640,
621
1,
709,
806
--
1,70
9,80
6 AD
MIN
ISTR
ATIV
E SE
RVI
CES
2,
173,
947
--
2,17
3,94
7
1,89
9,91
8 -
-1,
899,
918
CEN
TRAL
SER
VIC
ES
1,01
8,10
4 -
350,
000
1,
368,
104
1,
246,
671
-28
0,00
0
1,52
6,67
1 M
ARYL
AND
AG
RIC
ULT
UR
AL
CO
MM
ISSI
ON
95
,275
--
95,2
75
96,9
80 -
-96
,980
M
ARYL
AND
AG
RIC
ULT
UR
AL
LAN
D P
RES
ERVA
TIO
N F
OU
ND
ATIO
N
-1,
747,
432
-1,
747,
432
-1,
573,
648
-1,
573,
648
CAP
ITAL
APP
RO
PRIA
TIO
N
-21
,227
,744
-21
,227
,744
-32
,923
,775
-32
,923
,775
TO
TAL
OFF
ICE
OF
THE
SEC
RE
TAR
Y
4,92
7,94
7
22,9
75,1
76
350,
000
28
,253
,123
4,
953,
375
34
,497
,423
28
0,00
0
39,7
30,7
98
2)),&(�2)�0$5.(7,1*��$1,0$/�,1'8675,(6�$1'�&21680(5�6(59,&(6
O
FFIC
E O
F TH
E AS
SIST
ANT
SEC
RE
TAR
Y
225,
974
--
225,
974
21
2,21
5 -
-21
2,21
5 W
EIG
HTS
AN
D M
EASU
RE
S
367,
154
1,
935,
342
-2,
302,
496
36
2,74
0
1,71
3,25
0 -
2,07
5,99
0 FO
OD
QU
ALIT
Y AS
SUR
AN
CE
17
0,02
0
1,78
0,65
5
150,
726
2,
101,
401
16
8,13
8
1,78
4,52
7
163,
000
2,
115,
665
MAR
YLAN
D A
GR
ICU
LTU
RA
L ST
ATIS
TIC
S SE
RVI
CES
21
,000
--
21,0
00
20,7
27 -
-20
,727
AN
IMAL
HEA
LTH
2,
295,
876
45
9,04
5
445,
150
3,
200,
071
2,
148,
281
45
9,02
9
440,
557
3,
047,
867
STAT
E BO
ARD
OF
VETE
RIN
ARY
MED
ICAL
EXA
MIN
ERS
-73
1,95
8 -
731,
958
-70
9,76
3 -
709,
763
MAR
YLAN
D H
OR
SE IN
DU
STR
Y BO
ARD
-
295,
682
-29
5,68
2 -
309,
113
-30
9,11
3 M
ARKE
TIN
G A
ND
AG
RIC
ULT
UR
E D
EVEL
OPM
ENT
684,
289
6,
239,
995
1,
424,
050
8,
348,
334
73
5,63
0
6,05
5,47
2
1,36
8,89
5
8,15
9,99
7 M
ARYL
AND
AG
RIC
ULT
UR
AL
FAIR
BO
ARD
-
1,46
0,50
0 -
1,46
0,50
0 -
1,46
0,00
0 -
1,46
0,00
0 TO
BAC
CO
TR
ANSI
TIO
N P
RO
GR
AM
-1,
000,
000
-1,
000,
000
-1,
000,
000
-1,
000,
000
RU
RAL
MAR
YLAN
D C
OU
NC
IL
2,16
7,00
0 -
-2,
167,
000
4,
167,
000
--
4,16
7,00
0 M
D A
GR
ICU
LTU
RA
L ED
UC
ATIO
N A
ND
RU
RAL
DEV
ELO
PMEN
T AS
SIST
ANC
E FU
ND
16
7,00
0 -
-16
7,00
0
167,
000
--
167,
000
MD
AG
RIC
ULT
UR
AL A
ND
RES
OU
RC
E-BA
SED
IND
UST
RY
DEV
ELO
PMEN
T C
OR
POR
ATIO
N
2,87
5,00
0 -
-2,
875,
000
7,
875,
000
--
7,87
5,00
0 TO
TAL
OFF
ICE
OF
MAR
KETI
NG
, AN
IMAL
IND
UST
RIE
S, A
ND
CO
NSU
MER
SER
VIC
ES
8,97
3,31
3
13,9
03,1
77
2,01
9,92
6
24,8
96,4
16
15,8
56,7
31
13,4
91,1
54
1,97
2,45
2
31,3
20,3
37
C.8
$33(1',;�&
6800$5<�2)�23(5$7,1*�%8'*(76�)25�),6&$/�<($56�(1',1*�-81(����������$1'�����
�����$335235,$7,21
�����$//2:$1&(
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
2)),&(�2)�3/$17�,1'8675,(6�$1'�3(67�0$1$*(0(17
OFF
ICE
OF
THE
ASSI
STAN
T SE
CR
ETA
RY
21
0,93
9 -
-21
0,93
9
77,4
60 -
-77
,460
FO
RES
T PE
ST M
ANAG
EMEN
T 91
9,38
8
115,
755
30
5,84
2
1,34
0,98
5
962,
664
10
1,11
4
355,
246
1,
419,
024
MO
SQU
ITO
CO
NTR
OL
1,01
6,72
4
1,64
6,75
7 -
2,66
3,48
1
1,00
7,06
1
1,69
8,24
1 -
2,70
5,30
2 PE
STIC
IDE
REG
ULA
TIO
N
-71
6,82
8
320,
905
1,
037,
733
-75
8,95
0
363,
181
1,
122,
131
PLAN
T PR
OTE
CTI
ON
AN
D W
EED
MAN
AGEM
ENT
741,
056
24
6,57
6
257,
354
1,
244,
986
92
6,38
7
228,
121
23
6,02
9
1,39
0,53
7 TU
RF
AND
SEE
D
779,
534
32
9,02
9 -
1,10
8,56
3
830,
624
27
5,68
9 -
1,10
6,31
3 ST
ATE
CH
EMIS
T -
2,98
8,27
2
110,
384
3,
098,
656
-3,
156,
892
98
,611
3,
255,
503
TOTA
L O
FFIC
E O
F PL
ANT
IND
UST
RIE
S AN
D P
EST
MAN
AGEM
ENT
3,66
7,64
1
6,04
3,21
7
994,
485
10
,705
,343
3,
804,
196
6,
219,
007
1,
053,
067
11
,076
,270
2)),&(�2)�5(6285&(�&216(59$7,21
O
FFIC
E O
F TH
E AS
SIST
ANT
SEC
RE
TAR
Y
232,
782
--
232,
782
21
1,12
2 -
-21
1,12
2 PR
OG
RAM
PLA
NN
ING
AN
D D
EVE
LOPM
ENT
437,
519
25
0,00
0
175,
600
86
3,11
9
450,
230
24
9,93
7
137,
000
83
7,16
7 R
ESO
UR
CE
CO
NSE
RVA
TIO
N O
PER
ATIO
NS
7,
990,
277
--
7,99
0,27
7
7,48
1,66
3 -
-7,
481,
663
RES
OU
RC
E C
ON
SER
VATI
ON
GR
ANTS
83
3,36
8
13,3
44,2
47 -
14,1
77,6
15
751,
843
14
,163
,003
-14
,914
,846
N
UTR
IEN
T M
ANAG
EMEN
T 1,
447,
822
82
,484
-1,
530,
306
1,
453,
651
93
,315
-1,
546,
966
WAT
ERSH
ED IM
PLEM
ENTA
TIO
N
272,
747
-79
9,93
8
1,07
2,68
5
385,
295
-16
1,00
0
546,
295
TOTA
L O
FFIC
E O
F R
ESO
UR
CE
CO
NSE
RVA
TIO
N
11,2
14,5
15
13,6
76,7
31
975,
538
25
,866
,784
10
,733
,804
14
,506
,255
29
8,00
0
25,5
38,0
59
727$/�'(3$570(17�2)�$*5,&8/785(
�����������
�����������
����������
�����������
�����������
�����������
���������� ��������������������
'(3$570(17�2)�+($/7+�$1'�0(17$/�+<*,(1(
2)),&(�2)�7+(�6(&5(7$5<
EXEC
UTI
VE D
IREC
TIO
N
10,3
42,3
12 -
2,36
9,15
8
12,7
11,4
70
10,2
44,4
87 -
2,25
5,61
0
12,5
00,0
97
OPE
RAT
ION
S 14
,699
,844
-14
,143
,256
28
,843
,100
13
,359
,659
-13
,851
,038
27
,210
,697
M
AJO
R IN
FOR
MAT
ION
TEC
HN
OLO
GY
DEV
ELO
PMEN
T PR
OJE
CTS
-
273,
648
-27
3,64
8 -
1,40
9,46
3 -
1,40
9,46
3 TO
TAL
OFF
ICE
OF
THE
SEC
RE
TAR
Y
25,0
42,1
56
273,
648
16
,512
,414
41
,828
,218
23
,604
,146
1,
409,
463
16
,106
,648
41
,120
,257
5(*8/$725<�6(59,&(6
O
FFIC
E O
F H
EALT
H C
ARE
QU
ALIT
Y
12,7
05,2
48
535,
871
7,
374,
289
20
,615
,408
12
,777
,607
53
5,87
1
6,58
8,64
9
19,9
02,1
27
HEA
LTH
PR
OFE
SSIO
NAL
BO
ARD
S AN
D C
OM
MIS
SIO
NS
469,
531
22
,507
,588
-22
,977
,119
49
9,16
6
19,7
38,3
50 -
20,2
37,5
16
BOAR
D O
F N
UR
SIN
G
-9,
211,
759
-9,
211,
759
-8,
903,
529
-8,
903,
529
MAR
YLAN
D B
OAR
D O
F PH
YSIC
IAN
S
-10
,212
,943
-10
,212
,943
-10
,091
,088
-10
,091
,088
TO
TAL
REG
ULA
TOR
Y SE
RVI
CES
13
,174
,779
42
,468
,161
7,
374,
289
63
,017
,229
13
,276
,773
39
,268
,838
6,
588,
649
59
,134
,260
'(387<�6(&5(7$5<�)25�38%/,&�+($/7+�6(59,&(6
EX
ECU
TIVE
DIR
ECTI
ON
5,
501,
507
36
4,82
0
805,
700
6,
672,
027
6,
968,
966
36
4,82
0
910,
053
8,
243,
839
2)),&(�2)�3238/$7,21�+($/7+�,03529(0(17
OFF
ICE
OF
POPU
LATI
ON
HEA
LTH
IMPR
OVE
MEN
T 84
7,98
5 -
644,
129
1,
492,
114
1,
389,
009
-1,
564,
521
2,
953,
530
CO
RE
PUBL
IC H
EALT
H S
ERVI
CES
49
,488
,474
-4,
493,
000
53
,981
,474
50
,235
,750
-4,
493,
000
54
,728
,750
TO
TAL
OFF
ICE
OF
POPU
LATI
ON
HEA
LTH
IMPR
OVE
MEN
T 50
,336
,459
-5,
137,
129
55
,473
,588
51
,624
,759
-6,
057,
521
57
,682
,280
35(9(17,21�$1'�+($/7+�352027,21�$'0,1,675$7,21
IN
FEC
TIO
US
DIS
EASE
AN
D E
NVI
RO
NM
ENTA
L H
EALT
H S
ERVI
CES
15
,616
,811
64
,307
,025
52
,036
,795
13
1,96
0,63
1 15
,852
,024
62
,750
,897
63
,947
,368
14
2,55
0,28
9 FA
MIL
Y H
EALT
H A
ND
CH
RO
NIC
DIS
EASE
SER
VIC
ES
37,0
56,4
96
49,6
60,4
29
155,
184,
811
24
1,90
1,73
6 51
,410
,693
49
,272
,287
15
1,35
8,52
9
252,
041,
509
TOTA
L PR
EVEN
TIO
N A
ND
HEA
LTH
PR
OM
OTI
ON
AD
MIN
ISTR
ATIO
N
52,6
73,3
07
113,
967,
454
20
7,22
1,60
6
373,
862,
367
67,2
62,7
17
112,
023,
184
21
5,30
5,89
7
394,
591,
798
2)),&(�2)�7+(�&+,()�0(',&$/�(;$0,1(5
PO
ST M
OR
TEM
EXA
MIN
ING
SER
VIC
ES
11,9
18,8
05 -
-11
,918
,805
12
,797
,698
--
12,7
97,6
98
2)),&(�2)�35(3$5('1(66�$1'�5(63216(
O
FFIC
E O
F PR
EPAR
EDN
ESS
AN
D R
ESP
ON
SE
366,
600
-17
,722
,598
18
,089
,198
36
6,60
0 -
16,3
58,0
96
16,7
24,6
96
:(67(51�0$5</$1'�&(17(5
SE
RVI
CES
AN
D IN
STIT
UTI
ON
AL O
PER
ATIO
NS
23
,924
,878
32
2,35
3 -
24,2
47,2
31
23,4
11,4
32
301,
168
-23
,712
,600
'((5
6�+($'�&(17(5
SE
RVI
CES
AN
D IN
STIT
UTI
ON
AL O
PER
ATIO
NS
21
,320
,483
2,
962,
460
-24
,282
,943
21
,038
,844
2,
800,
365
-23
,839
,209
/$%25$725,(6�$'0,1,675$7,21
LA
BOR
ATO
RY
SER
VIC
ES
37,0
77,2
18
7,11
0,24
3
2,91
0,49
3
47,0
97,9
54
35,3
07,6
57
7,13
3,25
7
3,84
3,26
5
46,2
84,1
79
'(387<�6(&5(7$5<�)25�%(+$9,25$/�+($/7+
EX
ECU
TIVE
DIR
ECTI
ON
2,
116,
324
--
2,11
6,32
4
2,09
1,47
5 -
-2,
091,
475
C.9
$33(1',;�&
6800$5<�2)�23(5$7,1*�%8'*(76�)25�),6&$/�<($56�(1',1*�-81(����������$1'�����
�����$335235,$7,21
�����$//2:$1&(
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
%(+$9,25$/�+($/7+�$'0,1,675$7,21
PR
OG
RAM
DIR
ECTI
ON
17
,059
,688
61
,090
4,
632,
085
21
,752
,863
15
,674
,260
30
8,89
4
6,38
7,05
3
22,3
70,2
07
CO
MM
UN
ITY
SER
VIC
ES
152,
088,
935
33
,953
,208
70
,939
,611
25
6,98
1,75
4 16
6,35
5,40
1
28,8
03,9
26
67,5
22,6
60
262,
681,
987
CO
MM
UN
ITY
SER
VIC
ES F
OR
MED
ICAI
D S
TATE
FU
ND
REC
IPIE
NTS
66
,562
,437
--
66,5
62,4
37
73,6
52,7
48 -
-73
,652
,748
TO
TAL
BEH
AVIO
RAL
HEA
LTH
AD
MIN
ISTR
ATIO
N
235,
711,
060
34
,014
,298
75
,571
,696
34
5,29
7,05
4 25
5,68
2,40
9
29,1
12,8
20
73,9
09,7
13
358,
704,
942
7+20$6�%��),1$1�+263,7$/�&(17(5
TH
OM
AS B
. FIN
AN H
OSP
ITAL
CEN
TER
19
,773
,173
1,
363,
903
-21
,137
,076
19
,527
,237
1,
431,
542
-20
,958
,779
5(*,21$/�,167,787(�)25�&+,/'5(1� �$'2/(6&(176�%$/7,025(
REG
ION
AL IN
STIT
UTE
FO
R C
HIL
DR
EN &
AD
OLE
SCEN
TS-B
ALTI
MO
RE
11,7
67,4
96
1,90
2,56
6
74,3
02
13,7
44,3
64
12,2
70,1
13
2,22
7,36
4
78,4
78
14,5
75,9
55
($67(51�6+25(�+263,7$/�&(17(5
EA
STER
N S
HO
RE
HO
SPIT
AL C
ENTE
R
20,0
30,1
24
5,00
9 -
20,0
35,1
33
20,1
05,2
02
8,57
6 -
20,1
13,7
78
635,1*),(/'�+263,7$/�&(17(5
SP
RIN
GFI
ELD
HO
SPIT
AL C
ENTE
R
74,2
21,2
66
168,
801
-74
,390
,067
74
,232
,729
13
4,33
6 -
74,3
67,0
65
635,1*�*529(�+263,7$/�&(17(5
SP
RIN
G G
RO
VE H
OSP
ITAL
CEN
TER
82
,168
,015
2,
915,
481
20
,093
85
,103
,589
82
,033
,543
2,
843,
772
20
,332
84
,897
,647
&/,)721�7��3(5.,16�+263,7$/�&(17(5
C
LIFT
ON
T. P
ERKI
NS
HO
SPIT
AL C
ENTE
R
65,1
92,8
58
118,
165
-65
,311
,023
67
,188
,989
90
,070
-67
,279
,059
-2+1�/��*,/'1(5�5(*�,167�)25�&+,/'5(1�$1'�$'2/(6&(176
JO
HN
L. G
ILD
NER
RE
G IN
ST
FOR
CH
ILD
REN
AN
D A
DO
LESC
EN
TS
11,1
36,5
28
153,
079
49
,335
11
,338
,942
11
,370
,394
13
3,24
8
50,2
18
11,5
53,8
60
%(+$9,25$/�+($/7+�$'0,1,675$7,21�)$&,/,7<�0$,17(1$1$1&(
BEH
AVIO
RAL
HEA
LTH
AD
MIN
ISTR
ATIO
N F
ACIL
ITY
MAI
NTE
NAN
ANC
E 86
9,50
8
358,
183
-1,
227,
691
79
5,20
4
533,
281
-1,
328,
485
'(9(/230(17$/�',6$%,/,7,(6�$'0,1,675$7,21
PR
OG
RAM
DIR
ECTI
ON
5,
503,
540
-4,
730,
967
10
,234
,507
5,
135,
984
-3,
606,
659
8,
742,
643
CO
MM
UN
ITY
SER
VIC
ES
589,
198,
373
5,
788,
111
50
4,55
6,16
3
1,09
9,54
2,64
7 60
4,74
6,03
6
5,69
5,71
8
502,
247,
349
1,
112,
689,
103
TOTA
L D
EVEL
OPM
ENTA
L D
ISAB
ILIT
IES
ADM
INIS
TRAT
ION
59
4,70
1,91
3
5,78
8,11
1
509,
287,
130
1,
109,
777,
154
609,
882,
020
5,
695,
718
50
5,85
4,00
8
1,12
1,43
1,74
6
+2//<�&(17(5
H
OLL
Y C
ENTE
R
17,4
15,0
37
87,7
91 -
17,5
02,8
28
17,3
83,6
96
84,0
03 -
17,4
67,6
99
''$�&2857�,192/9('�6(59,&(�'(/,9(5<�6<67(0
SE
CU
RE
EVAL
UAT
ION
AN
D T
HER
APEU
TIC
TR
EATM
ENT
(SET
T) P
RO
GR
AM
8,98
6,00
7 -
-8,
986,
007
9,
177,
810
--
9,17
7,81
0
32720$&�&(17(5
PO
TOM
AC C
ENTE
R
13,4
75,3
90
5,00
0 -
13,4
80,3
90
13,6
67,9
16
5,00
0 -
13,6
72,9
16
'(9(/230(17$/�',6$%,/,7,(6�$'0,1,675$7,21�)$&,/,7<�0$,17(1$1&(
DEV
ELO
PMEN
TAL
DIS
ABIL
ITIE
S AD
MIN
ISTR
ATIO
N F
ACIL
ITY
MAI
NTE
NAN
CE
1,06
3,25
8
348,
674
-1,
411,
932
1,
258,
864
--
1,25
8,86
4
0(',&$/�&$5(�352*5$06�$'0,1,675$7,21
D
EPU
TY S
ECR
ETA
RY
FOR
HEA
LTH
CAR
E FI
NAN
CIN
G
1,54
1,53
4 -
1,80
3,44
2
3,34
4,97
6
1,50
8,46
3 -
1,89
8,55
1
3,40
7,01
4 O
FFIC
E O
F SY
STEM
S, O
PER
ATIO
NS
AND
PH
ARM
ACY
7,
463,
661
-16
,646
,747
24
,110
,408
7,
509,
438
-16
,212
,234
23
,721
,672
M
EDIC
AL C
ARE
PRO
VID
ER R
EIM
BUR
SEM
ENTS
2,
494,
556,
843
916,
203,
943
5,
123,
043,
573
8,53
3,80
4,35
9 2,
733,
883,
238
937,
957,
977
5,
796,
260,
110
9,46
8,10
1,32
5 O
FFIC
E O
F H
EALT
H S
ERVI
CES
11
,923
,311
2,
833,
733
34
,771
,786
49
,528
,830
11
,989
,660
1,
900,
000
36
,173
,188
50
,062
,848
O
FFIC
E O
F FI
NAN
CE
1,
484,
403
-1,
711,
089
3,
195,
492
1,
487,
033
-1,
706,
394
3,
193,
427
KID
NEY
DIS
EASE
TR
EATM
ENT
SER
VIC
ES
5,66
2,38
6
282,
840
-5,
945,
226
5,
107,
618
30
1,81
2 -
5,40
9,43
0 M
ARYL
AND
CH
ILD
REN
'S H
EALT
H P
RO
GR
AM
33,9
24,5
34
1,15
8,26
5
248,
779,
904
28
3,86
2,70
3 32
,878
,231
1,
524,
556
24
1,10
7,02
7
275,
509,
814
MAJ
OR
INFO
RM
ATIO
N T
ECH
NO
LOG
Y D
EVEL
OPM
ENT
PRO
JEC
TS
--
26,9
11,1
68
26,9
11,1
68 -
-37
,804
,409
37
,804
,409
O
FFIC
E O
F EL
IGIB
ILIT
Y SE
RVI
CES
4,
716,
234
-9,
292,
131
14
,008
,365
4,
653,
639
-8,
545,
529
13
,199
,168
M
EDIC
AID
BEH
AVIO
RAL
HEA
LTH
PR
OVI
DER
REI
MBU
RSE
MEN
TS
373,
718,
083
11
,114
,687
65
7,61
7,82
1
1,04
2,45
0,59
1 42
2,34
5,82
4
11,1
14,6
87
881,
762,
550
1,
315,
223,
061
SEN
IOR
PR
ESC
RIP
TIO
N D
RU
G A
SSIS
TAN
CE
PR
OG
RAM
-
18,0
07,5
69 -
18,0
07,5
69 -
18,0
52,4
91 -
18,0
52,4
91
TOTA
L M
ED
ICA
L C
ARE
PRO
GR
AMS
ADM
INIS
TRAT
ION
2,
934,
990,
989
949,
601,
037
6,
120,
577,
661
10,0
05,1
69,6
87
3,22
1,36
3,14
4 97
0,85
1,52
3
7,02
1,46
9,99
2 11
,213
,684
,659
+($/7+�5(*8/$725<�&200,66,216
MAR
YLAN
D H
EAL
TH C
ARE
CO
MM
ISSI
ON
-
34,2
26,6
21 -
34,2
26,6
21 -
55,9
19,1
04 -
55,9
19,1
04
HEA
LTH
SER
VIC
ES C
OST
REV
IEW
CO
MM
ISSI
ON
-
183,
025,
620
-18
3,02
5,62
0 -
140,
080,
920
-14
0,08
0,92
0 M
ARYL
AND
CO
MM
UN
ITY
HEA
LTH
RES
OU
RC
ES C
OM
MIS
SIO
N
-8,
087,
634
-8,
087,
634
-7,
882,
343
-7,
882,
343
TOTA
L H
EALT
H R
EGU
LATO
RY
CO
MM
ISSI
ON
S
-22
5,33
9,87
5 -
225,
339,
875
-20
3,88
2,36
7 -
203,
882,
367
727$/�'(3$570(17�2)�+($/7+�$1'�0(17$/�+<*,(1(
����������������������� ����������������������� ����������������������� ������������������� ����������������������� ����������������������� ����������������������� ������������������
C.10
$33(1',;�&
6800$5<�2)�23(5$7,1*�%8'*(76�)25�),6&$/�<($56�(1',1*�-81(����������$1'�����
�����$335235,$7,21
�����$//2:$1&(
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
'(3$570(17�2)�+80$1�5(6285&(6
2)),&(�2)�7+(�6(&5(7$5<
OFF
ICE
OF
THE
SEC
RE
TAR
Y
7,57
2,67
4 -
6,81
5,02
8
14,3
87,7
02
7,76
9,75
6 -
7,17
4,81
5
14,9
44,5
71
CIT
IZEN
S R
EVIE
W B
OAR
D F
OR
CH
ILD
REN
77
8,42
5 -
69,5
36
847,
961
75
5,40
8 -
64,9
64
820,
372
MAR
YLAN
D C
OM
MIS
SIO
N F
OR
WO
MEN
13
2,98
4 -
-13
2,98
4
136,
018
--
136,
018
MAR
YLAN
D L
EGAL
SER
VIC
ES P
RO
GR
AM
12,1
72,8
00 -
1,92
2,76
5
14,0
95,5
65
13,0
87,2
12 -
-13
,087
,212
TO
TAL
OFF
ICE
OF
THE
SEC
RE
TAR
Y
20,6
56,8
83 -
8,80
7,32
9
29,4
64,2
12
21,7
48,3
94 -
7,23
9,77
9
28,9
88,1
73
62&,$/�6(59,&(6�$'0,1,675$7,21
G
ENER
AL A
DM
INIS
TRAT
ION
-STA
TE
9,54
6,99
4 -
16,2
25,8
30
25,7
72,8
24
10,3
45,0
56 -
17,5
22,7
21
27,8
67,7
77
23(5$7,216�2)),&(
DIV
ISIO
N O
F BU
DG
ET, F
INAN
CE
AN
D P
ERSO
NN
EL
13,1
50,8
37 -
6,91
8,15
0
20,0
68,9
87
10,6
93,9
16 -
9,19
0,74
5
19,8
84,6
61
DIV
ISIO
N O
F AD
MIN
ISTR
ATIV
E SE
RVI
CES
5,
132,
609
-5,
559,
136
10
,691
,745
4,
520,
740
-5,
890,
961
10
,411
,701
TO
TAL
OPE
RAT
ION
S O
FFIC
E
18,2
83,4
46 -
12,4
77,2
86
30,7
60,7
32
15,2
14,6
56 -
15,0
81,7
06
30,2
96,3
62
2)),&(�2)�7(&+12/2*<�)25�+80$1�6(59,&(6
M
AJO
R IN
FOR
MAT
ION
TEC
HN
OLO
GY
DEV
ELO
PMEN
T PR
OJE
CTS
-
-1,
245,
000
1,
245,
000
--
65,9
27,7
99
65,9
27,7
99
GEN
ERAL
AD
MIN
ISTR
ATIO
N
31,5
74,1
18
1,42
3,16
2
36,6
14,6
58
69,6
11,9
38
32,1
08,8
17
1,44
0,06
3
36,1
18,6
30
69,6
67,5
10
TOTA
L O
FFIC
E O
F TE
CH
NO
LOG
Y FO
R H
UM
AN S
ERVI
CES
31
,574
,118
1,
423,
162
37
,859
,658
70
,856
,938
32
,108
,817
1,
440,
063
10
2,04
6,42
9
135,
595,
309
/2&$/�'(3$570(17�23(5$7,216
FOST
ER C
ARE
MAI
NTE
NAN
CE
PAY
MEN
TS
177,
800,
005
2,
233,
985
82
,286
,160
26
2,32
0,15
0 18
4,52
0,58
4
4,33
5,81
1
73,8
41,4
78
262,
697,
873
LOC
AL F
AMIL
Y IN
VEST
MEN
T PR
OG
RAM
52
,945
,210
2,
545,
242
11
2,81
9,89
4
168,
310,
346
60,7
01,8
62
2,42
6,54
5
99,8
20,4
48
162,
948,
855
CH
ILD
WEL
FAR
E SE
RVI
CES
16
9,43
5,75
8
1,52
6,62
3
67,1
60,9
83
238,
123,
364
174,
909,
261
1,
535,
099
59
,913
,060
23
6,35
7,42
0 AD
ULT
SER
VIC
ES
9,76
3,93
0
1,59
8,85
1
36,5
27,6
31
47,8
90,4
12
10,1
74,9
86
1,26
2,59
4
35,4
65,9
00
46,9
03,4
80
GEN
ERAL
AD
MIN
ISTR
ATIO
N
28,0
44,8
23
2,71
1,45
1
14,6
90,3
21
45,4
46,5
95
27,3
76,7
35
2,98
2,89
1
14,4
08,7
86
44,7
68,4
12
LOC
AL
CH
ILD
SU
PP
OR
T EN
FOR
CEM
ENT
ADM
INIS
TRAT
ION
16
,679
,777
55
1,20
0
32,6
09,7
01
49,8
40,6
78
16,7
95,2
84
589,
169
32
,713
,794
50
,098
,247
AS
SIST
ANC
E PA
YMEN
TS
64,4
95,8
37
13,3
18,4
08
1,25
5,55
2,86
1 1,
333,
367,
106
67,3
12,9
26
12,4
94,0
62
1,19
6,36
3,20
4 1,
276,
170,
192
WO
RK
OPP
OR
TUN
ITIE
S
--
33,3
31,6
99
33,3
31,6
99 -
-31
,650
,929
31
,650
,929
TO
TAL
LOC
AL D
EPAR
TMEN
T O
PER
ATIO
NS
51
9,16
5,34
0
24,4
85,7
60
1,63
4,97
9,25
0 2,
178,
630,
350
541,
791,
638
25
,626
,171
1,
544,
177,
599
2,11
1,59
5,40
8
&+,/'�6833257�(1)25&(0(17�$'0,1,675$7,21
SU
PPO
RT
ENFO
RC
EMEN
T-ST
ATE
2,47
6,49
7
9,72
1,08
9
30,4
67,2
52
42,6
64,8
38
2,48
2,41
3
9,94
0,46
4
29,6
53,5
42
42,0
76,4
19
)$0,/<�,19(670(17�$'0,1,675$7,21
D
IREC
TOR
'S O
FFIC
E
10,8
27,5
80
389,
706
23
,300
,983
34
,518
,269
10
,369
,218
36
6,14
4
25,8
30,7
25
36,5
66,0
87
MAR
YLAN
D O
FFIC
E FO
R R
EFU
GEE
S AN
D A
SYLE
ES
--
14,2
22,6
65
14,2
22,6
65 -
-14
,643
,916
14
,643
,916
O
FFIC
E O
F H
OM
E EN
ERG
Y PR
OG
RAM
S
-77
,598
,316
63
,219
,893
14
0,81
8,20
9 -
73,2
17,3
14
70,8
71,4
77
144,
088,
791
OFF
ICE
OF
GR
ANTS
MAN
AGEM
ENT
12,0
00,8
69 -
1,18
1,88
4
13,1
82,7
53
11,4
92,8
68 -
1,12
9,08
5
12,6
21,9
53
TOTA
L FA
MIL
Y IN
VEST
MEN
T AD
MIN
ISTR
ATIO
N
22,8
28,4
49
77,9
88,0
22
101,
925,
425
20
2,74
1,89
6 21
,862
,086
73
,583
,458
11
2,47
5,20
3
207,
920,
747
727$/�'(3$570(17�2)�+80$1�5(6285&(6
������������
������������ ����������������������� ��������������������
������������
������������ ����������������������� �������������������
'(3$570(17�2)�/$%25��/,&(16,1*��$1'�5(*8/$7,21
2)),&(�2)�7+(�6(&5(7$5<
EXEC
UTI
VE D
IREC
TIO
N
4,59
8,78
1
548,
771
1,
232,
430
6,
379,
982
7,
983,
942
1,
493,
672
1,
190,
461
10
,668
,075
PR
OG
RAM
AN
ALYS
IS A
ND
AU
DIT
67
,007
78
,836
29
3,94
5
439,
788
58
,722
73
,910
27
2,10
5
404,
737
LEG
AL S
ERVI
CES
1,
333,
869
1,
568,
454
1,
403,
367
4,
305,
690
1,
494,
682
1,
546,
984
1,
298,
188
4,
339,
854
OFF
ICE
OF
FAIR
PR
ACTI
CES
54
,022
61
,732
23
0,24
9
346,
003
55
,443
62
,569
23
0,39
4
348,
406
GO
VER
NO
R'S
WO
RKF
OR
CE
DEV
ELO
PMEN
T BO
ARD
66
,889
--
66,8
89
309,
238
--
309,
238
BOAR
D O
F AP
PEAL
S -
62,0
66
1,38
6,16
3
1,44
8,22
9 -
57,6
60
1,30
8,85
6
1,36
6,51
6 LO
WER
APP
EALS
-
64,9
39
6,29
7,67
1
6,36
2,61
0 -
60,3
29
6,06
1,83
6
6,12
2,16
5 TO
TAL
OFF
ICE
OF
THE
SEC
RE
TAR
Y
6,12
0,56
8
2,38
4,79
8
10,8
43,8
25
19,3
49,1
91
9,90
2,02
7
3,29
5,12
4
10,3
61,8
40
23,5
58,9
91
',9,6,21�2)�$'0,1,675$7,21
O
FFIC
E O
F BU
DG
ET A
ND
FIS
CAL
SER
VIC
ES
1,36
7,26
0
1,20
7,65
2
3,61
5,08
3
6,18
9,99
5
1,06
1,37
2
1,05
3,50
6
3,33
7,86
5
5,45
2,74
3 O
FFIC
E O
F G
ENER
AL S
ERVI
CES
77
4,67
7
939,
508
3,
361,
811
5,
075,
996
77
6,02
5
952,
462
3,
318,
286
5,
046,
773
OFF
ICE
OF
INFO
RM
ATIO
N T
ECH
NO
LOG
Y
614,
483
1,
926,
351
5,
221,
576
7,
762,
410
45
9,65
9
1,43
5,39
0
3,87
5,27
0
5,77
0,31
9 O
FFIC
E O
F H
UM
AN R
ESO
UR
CES
31
0,38
5
361,
658
1,
348,
583
2,
020,
626
30
4,01
8
353,
264
1,
307,
574
1,
964,
856
TOTA
L D
IVIS
ION
OF
ADM
INIS
TRAT
ION
3,
066,
805
4,
435,
169
13
,547
,053
21
,049
,027
2,
601,
074
3,
794,
622
11
,838
,995
18
,234
,691
',9,6,21�2)�),1$1&,$/�5(*8/$7,21
FI
NAN
CIA
L R
EGU
LATI
ON
1,
260,
576
9,
309,
134
-10
,569
,710
1,
321,
367
9,
454,
200
-10
,775
,567
C.11
$33(1',;�&
6800$5<�2)�23(5$7,1*�%8'*(76�)25�),6&$/�<($56�(1',1*�-81(����������$1'�����
�����$335235,$7,21
�����$//2:$1&(
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
',9,6,21�2)�/$%25�$1'�,1'8675<
GEN
ERAL
AD
MIN
ISTR
ATIO
N
66,6
24
459,
633
22
7,27
4
753,
531
99
,424
67
1,78
8
331,
069
1,
102,
281
EMPL
OYM
ENT
STAN
DA
RD
S
897,
908
1,
006,
527
-1,
904,
435
95
9,89
9
799,
440
-1,
759,
339
RAI
LRO
AD S
AFET
Y AN
D H
EAL
TH
-43
3,54
0 -
433,
540
-39
3,00
0 -
393,
000
SAFE
TY IN
SPEC
TIO
N
-5,
466,
480
-5,
466,
480
-5,
482,
133
-5,
482,
133
APPR
ENTI
CES
HIP
AN
D T
RAI
NIN
G
204,
429
87
,486
-29
1,91
5 -
--
PR
EVAI
LIN
G W
AGE
1,02
0,14
4 -
-1,
020,
144
87
3,12
1 -
-87
3,12
1 O
CC
UPA
TIO
NAL
SAF
ETY
AND
HE
ALTH
AD
MIN
ISTR
ATIO
N
-4,
969,
003
5,
003,
880
9,
972,
883
-4,
463,
914
4,
984,
600
9,
448,
514
TOTA
L D
IVIS
ION
OF
LABO
R A
ND
IND
UST
RY
2,
189,
105
12
,422
,669
5,
231,
154
19
,842
,928
1,
932,
444
11
,810
,275
5,
315,
669
19
,058
,388
',9,6,21�2)�5$&,1*
M
ARYL
AND
RA
CIN
G C
OM
MIS
SIO
N
540,
593
58
,851
,899
-59
,392
,492
47
5,22
1
69,2
33,0
00 -
69,7
08,2
21
RAC
ETR
ACK
OPE
RAT
ION
1,
691,
667
57
4,61
4 -
2,26
6,28
1
2,03
0,15
7
600,
000
-2,
630,
157
MAR
YLAN
D F
ACIL
ITY
RED
EVEL
OPM
ENT
PRO
GR
AM
-8,
921,
953
-8,
921,
953
-11
,066
,000
-11
,066
,000
SH
ARE
OF
VLT
REV
ENU
E F
OR
LO
CAL
IMPA
CT
GR
ANTS
-
62,8
56,1
20 -
62,8
56,1
20 -
93,9
56,0
51 -
93,9
56,0
51
TOTA
L D
IVIS
ION
OF
RAC
ING
2,
232,
260
13
1,20
4,58
6 -
133,
436,
846
2,50
5,37
8
174,
855,
051
-17
7,36
0,42
9
',9,6,21�2)�2&&83$7,21$/�$1'�352)(66,21$/�/,&(16,1*
O
CC
UPA
TIO
NAL
AN
D P
RO
FESS
ION
AL L
ICEN
SIN
G
3,22
0,41
9
6,00
1,03
3 -
9,22
1,45
2
3,06
4,51
7
6,44
9,60
3 -
9,51
4,12
0
',9,6,21�2)�:25.)25&(�'(9(/230(17�$1'�$'8/7�/($51,1*
W
OR
KFO
RC
E D
EVEL
OPM
ENT
2,19
0,00
0
1,96
3,13
3
66,1
77,7
47
70,3
30,8
80
2,61
5,47
4
1,58
1,01
9
65,0
39,3
52
69,2
35,8
45
ADU
LT E
DU
CAT
ION
AN
D L
ITER
ACY
PRO
GR
AM
921,
775
49
,206
3,
410,
273
4,
381,
254
94
6,56
2
28,1
27
2,25
6,09
4
3,23
0,78
3 AD
ULT
CO
RR
EC
TIO
NS
PRO
GR
AM
16,1
22,4
69 -
-16
,122
,469
15
,135
,280
--
15,1
35,2
80
AID
TO
ED
UC
ATIO
N
8,01
1,98
6 -
7,89
9,97
2
15,9
11,9
58
8,01
1,98
6 -
8,20
0,00
0
16,2
11,9
86
TOTA
L D
IVIS
ION
OF
WO
RKF
OR
CE
DEV
ELO
PMEN
T AN
D A
DU
LT L
EAR
NIN
G
27,2
46,2
30
2,01
2,33
9
77,4
87,9
92
106,
746,
561
26,7
09,3
02
1,60
9,14
6
75,4
95,4
46
103,
813,
894
',9,6,21�2)�81(03/2<0(17�,1685$1&(
OFF
ICE
OF
UN
EMPL
OYM
ENT
INSU
RA
NC
E
-3,
410,
506
66
,767
,465
70
,177
,971
-14
,042
,507
55
,102
,982
69
,145
,489
M
AJO
R IN
FOR
MAT
ION
TEC
HN
OLO
GY
DEV
ELO
PMEN
T PR
OJE
CTS
-
500,
000
22
,547
,651
23
,047
,651
-75
0,00
0
20,8
26,6
59
21,5
76,6
59
TOTA
L D
IVIS
ION
OF
UN
EMPL
OYM
ENT
INSU
RA
NC
E
-3,
910,
506
89
,315
,116
93
,225
,622
-14
,792
,507
75
,929
,641
90
,722
,148
727$/�'(3$570(17�2)�/$%25��/,&(16,1*��$1'�5(*8/$7,21
�����������
������������
������������ ���������������������
�����������
������������
������������ ��������������������
'(3$570(17�2)�38%/,&�6$)(7<�$1'�&255(&7,21$/�6(59,&(6
2)),&(�2)�7+(�6(&5(7$5<
GEN
ERAL
AD
MIN
ISTR
ATIO
N
38,2
62,6
59 -
-38
,262
,659
35
,996
,554
--
35,9
96,5
54
INFO
RM
ATIO
N T
ECH
NO
LOG
Y AN
D C
OM
MU
NIC
ATIO
NS
DIV
ISIO
N
27,2
70,4
66
5,90
7,47
9
2,30
0,00
0
35,4
77,9
45
26,7
01,8
83
6,20
0,00
0
1,30
0,00
0
34,2
01,8
83
INTE
LLIG
ENC
E AN
D IN
VEST
IGAT
IVE
DIV
ISIO
N
8,59
9,10
1 -
-8,
599,
101
9,
457,
311
--
9,45
7,31
1 9-
1-1
EMER
GEN
CY
NU
MBE
R S
YSTE
MS
-
56,8
72,4
10 -
56,8
72,4
10 -
56,8
96,1
33 -
56,8
96,1
33
DIV
ISIO
N O
F C
APIT
AL C
ON
STR
UC
TIO
N A
ND
FAC
ILIT
IES
MAI
NTE
NAN
CE
3,95
0,22
3 -
-3,
950,
223
4,
375,
412
--
4,37
5,41
2 M
AJO
R IN
FOR
MAT
ION
TEC
HN
OLO
GY
DEV
ELO
PMEN
T PR
OJE
CTS
-
1,50
0,00
0
2,30
0,00
0
3,80
0,00
0 -
1,00
0,00
0 -
1,00
0,00
0 TO
TAL
OFF
ICE
OF
THE
SEC
RE
TAR
Y
78,0
82,4
49
64,2
79,8
89
4,60
0,00
0
146,
962,
338
76,5
31,1
60
64,0
96,1
33
1,30
0,00
0
141,
927,
293
'(387<�6(&5(7$5<�)25�23(5$7,216
ADM
INIS
TRAT
IVE
SER
VIC
ES
8,26
2,12
2 -
-8,
262,
122
10
,048
,974
--
10,0
48,9
74
FIEL
D S
UPP
OR
T SE
RVI
CES
4,
570,
992
30
,172
-4,
601,
164
5,
020,
437
25
,000
-5,
045,
437
SEC
UR
ITY
OPE
RAT
ION
S 35
,729
,346
--
35,7
29,3
46
34,7
78,5
23 -
-34
,778
,523
C
ENTR
AL H
OM
E D
ETEN
TIO
N U
NIT
7,
961,
041
59
,871
-8,
020,
912
7,
874,
993
65
,000
-7,
939,
993
TOTA
L D
EPU
TY S
ECR
ETA
RY
FOR
OPE
RAT
ION
S
56,5
23,5
01
90,0
43 -
56,6
13,5
44
57,7
22,9
27
90,0
00 -
57,8
12,9
27
0$5</$1'�&255(&7,21$/�(17(535,6(6
M
ARYL
AND
CO
RR
EC
TIO
NAL
EN
TER
PRIS
ES
-60
,738
,176
-60
,738
,176
-59
,258
,838
-59
,258
,838
',9,6,21�2)�&255(&7,21���+($'48$57(56
GEN
ERAL
AD
MIN
ISTR
ATIO
N
16,2
45,1
88 -
-16
,245
,188
15
,287
,002
--
15,2
87,0
02
0$5</$1'�3$52/(�&200,66,21
G
ENER
AL A
DM
INIS
TRAT
ION
AN
D H
EAR
ING
S
5,95
1,62
1 -
-5,
951,
621
6,
152,
714
--
6,15
2,71
4
',9,6,21�2)�3$52/(�$1'�352%$7,21
D
IVIS
ION
OF
PAR
OLE
AN
D P
RO
BATI
ON
- SU
PPO
RT
SER
VIC
ES
16,2
03,3
07
99,5
71 -
16,3
02,8
78
17,5
64,9
02
60,0
00 -
17,6
24,9
02
C.12
$33(1',;�&
6800$5<�2)�23(5$7,1*�%8'*(76�)25�),6&$/�<($56�(1',1*�-81(����������$1'�����
�����$335235,$7,21
�����$//2:$1&(
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
3$78;(17�,167,787,21
PA
TUXE
NT
INST
ITU
TIO
N
54,2
09,6
09
114,
024
30
0,00
0
54,6
23,6
33
52,2
40,0
06
70,7
00 -
52,3
10,7
06
,10$7(�*5,(9$1&(�2)),&(
GEN
ERAL
AD
MIN
ISTR
ATIO
N
-1,
166,
930
-1,
166,
930
-1,
245,
741
-1,
245,
741
32/,&(�$1'�&255(&7,21$/�75$,1,1*�&200,66,216
GEN
ERAL
AD
MIN
ISTR
ATIO
N
9,56
5,78
1
461,
000
12
8,62
9
10,1
55,4
10
7,61
9,23
0
393,
000
99
,920
8,
112,
150
&5,0,1$/�,1-85,(6�&203(16$7,21�%2$5'
AD
MIN
ISTR
ATIO
N A
ND
AW
ARD
S
-3,
538,
356
1,
700,
000
5,
238,
356
-3,
271,
991
1,
900,
000
5,
171,
991
0$5</$1'�&200,66,21�21�&255(&7,21$/�67$1'$5'6
GEN
ERAL
AD
MIN
ISTR
ATIO
N
557,
936
--
557,
936
58
8,64
8 -
-58
8,64
8
',9,6,21�2)�&255(&7,21���:(67�5(*,21
M
AR
YLAN
D C
OR
RE
CTI
ON
AL
INST
ITU
TIO
N-H
AGER
STO
WN
75
,276
,809
24
9,08
0 -
75,5
25,8
89
74,8
20,5
49
154,
100
-74
,974
,649
M
ARYL
AND
CO
RR
EC
TIO
NAL
TR
AIN
ING
CEN
TER
75
,505
,352
47
3,06
2 -
75,9
78,4
14
76,4
00,3
59
406,
600
-76
,806
,959
R
OXB
UR
Y C
OR
RE
CTI
ON
AL IN
STIT
UTI
ON
54
,374
,410
19
1,60
0 -
54,5
66,0
10
56,0
41,0
94
149,
400
-56
,190
,494
W
ESTE
RN
CO
RR
EC
TIO
NAL
INST
ITU
TIO
N
59,2
82,4
54
182,
203
-59
,464
,657
60
,202
,919
13
7,80
0 -
60,3
40,7
19
NO
RTH
BR
ANC
H C
OR
RE
CTI
ON
AL IN
STIT
UTI
ON
62
,224
,442
15
6,65
3 -
62,3
81,0
95
63,5
14,8
09
110,
400
-63
,625
,209
TO
TAL
DIV
ISIO
N O
F C
OR
RE
CTI
ON
- W
EST
REG
ION
32
6,66
3,46
7
1,25
2,59
8 -
327,
916,
065
330,
979,
730
95
8,30
0 -
331,
938,
030
',9,6,21�2)�3$52/(�$1'�352%$7,21���:(67�5(*,21
D
IVIS
ION
OF
PAR
OLE
AN
D P
RO
BATI
ON
- W
EST
REG
ION
19
,792
,400
2,
543,
130
-22
,335
,530
19
,155
,357
2,
801,
596
-21
,956
,953
',9,6,21�2)�&255(&7,21���($67�5(*,21
JE
SSU
P C
OR
REC
TIO
NAL
INST
ITU
TIO
N
73,9
13,6
60
196,
599
-74
,110
,259
74
,918
,036
14
8,50
0 -
75,0
66,5
36
MAR
YLAN
D C
OR
REC
TIO
NAL
INST
ITU
TIO
N-J
ESSU
P 41
,586
,918
11
7,07
8 -
41,7
03,9
96
42,1
28,6
63
89,2
00 -
42,2
17,8
63
MA
RYL
AND
CO
RR
EC
TIO
NA
L IN
STIT
UTI
ON
FO
R W
OM
EN
39,8
97,6
49
144,
644
-40
,042
,293
39
,789
,624
12
8,50
0 -
39,9
18,1
24
BRO
CKB
RID
GE
CO
RR
EC
TIO
NAL
FAC
ILIT
Y
24,6
40,5
38
60,7
91 -
24,7
01,3
29
25,5
85,1
61
53,5
00 -
25,6
38,6
61
SOU
THER
N M
ARYL
AND
PR
E-R
ELEA
SE U
NIT
5,
472,
478
18
4,50
3 -
5,65
6,98
1
5,59
4,92
8
151,
600
-5,
746,
528
EAST
ERN
PR
E-R
ELEA
SE U
NIT
5,
599,
607
15
6,74
3 -
5,75
6,35
0
5,72
2,40
2
129,
600
-5,
852,
002
EAST
ERN
CO
RR
ECTI
ON
AL IN
STIT
UTI
ON
11
3,19
2,21
5
513,
760
1,
318,
186
11
5,02
4,16
1 11
5,88
4,88
7
462,
800
1,
240,
000
11
7,58
7,68
7 D
OR
SEY
RU
N C
OR
RE
CTI
ON
AL F
ACIL
ITY
32
,182
,221
17
0,38
5 -
32,3
52,6
06
33,7
80,5
88
141,
400
-33
,921
,988
C
ENTR
AL M
ARYL
AND
CO
RR
EC
TIO
NAL
FAC
ILIT
Y
16,4
50,0
70
56,8
22 -
16,5
06,8
92
16,1
72,2
11
42,0
00 -
16,2
14,2
11
TOTA
L D
IVIS
ION
OF
CO
RR
EC
TIO
N -
EAST
REG
ION
35
2,93
5,35
6
1,60
1,32
5
1,31
8,18
6
355,
854,
867
359,
576,
500
1,
347,
100
1,
240,
000
36
2,16
3,60
0
',9,6,21�2)�3$52/(�$1'�352%$7,21���($67�5(*,21
D
IVIS
ION
OF
PAR
OLE
AN
D P
RO
BATI
ON
- EA
ST R
EGIO
N
26,5
21,3
03
2,05
3,96
6 -
28,5
75,2
69
26,4
63,6
03
2,17
1,46
6 -
28,6
35,0
69
',9,6,21�2)�3$52/(�$1'�352%$7,21���&(175$/�5(*,21
D
IVIS
ION
OF
PAR
OLE
AN
D P
RO
BATI
ON
-CEN
TRAL
REG
ION
39
,610
,575
1,
537,
375
-41
,147
,950
40
,047
,649
1,
624,
819
-41
,672
,468
PR
ETR
IAL
REL
EASE
SER
VIC
ES
6,40
3,40
2 -
-6,
403,
402
6,
293,
309
--
6,29
3,30
9 TO
TAL
DIV
ISIO
N O
F PA
RO
LE A
ND
PR
OBA
TIO
N -
CEN
TRAL
REG
ION
46
,013
,977
1,
537,
375
-47
,551
,352
46
,340
,958
1,
624,
819
-47
,965
,777
',9,6,21�2)�35(75,$/�'(7(17,21
C
HES
APEA
KE D
ETEN
TIO
N F
ACIL
ITY
-90
,000
24
,794
,386
24
,884
,386
-38
,600
25
,893
,537
25
,932
,137
BA
LTIM
OR
E C
ENTR
AL B
OO
KIN
G A
ND
INTA
KE C
ENTE
R
57,0
19,3
26
76,2
36 -
57,0
95,5
62
62,1
03,8
96
81,3
00 -
62,1
85,1
96
BALT
IMO
RE
PRET
RIA
L C
OM
PLEX
83
,582
,174
79
5,89
9
5,00
0
84,3
83,0
73
73,9
65,5
23
451,
400
5,
000
74
,421
,923
M
D R
ECEP
TIO
N, D
IAG
NO
STIC
AN
D C
LASS
IFIC
ATIO
N C
ENTE
R
36,2
45,2
10
78,0
00 -
36,3
23,2
10
37,5
91,2
14
49,3
00
5,00
0
37,6
45,5
14
BALT
IMO
RE
CIT
Y C
OR
RE
CTI
ON
AL C
ENTE
R
14,1
37,8
88
445,
464
-14
,583
,352
14
,585
,249
10
2,00
0 -
14,6
87,2
49
MET
RO
POLI
TAN
TR
ANSI
TIO
N C
ENTE
R
39,2
76,2
29
153,
714
-39
,429
,943
39
,639
,861
32
1,79
6 -
39,9
61,6
57
GEN
ERAL
AD
MIN
ISTR
ATIO
N
2,50
8,24
3 -
-2,
508,
243
1,
653,
215
--
1,65
3,21
5 TO
TAL
DIV
ISIO
N O
F PR
ETR
IAL
DET
ENTI
ON
23
2,76
9,07
0
1,63
9,31
3
24,7
99,3
86
259,
207,
769
229,
538,
958
1,
044,
396
25
,903
,537
25
6,48
6,89
1
LESS
: DO
WN
SIZI
NG
MAR
YLAN
D C
OR
RE
CTI
ON
AL IN
STIT
UTI
ON
- H
AGER
STO
WN
-
(16,
900,
000)
(1
6,90
0,00
0)
727$/�'(3$570(17�2)�38%/,&�6$)(7<�$1'�&255(&7,21$/�6(59,&(6
�����������������������
������������
�����������
�������������������� �����������������������
������������
�����������
�������������������
C.13
$33(1',;�&
6800$5<�2)�23(5$7,1*�%8'*(76�)25�),6&$/�<($56�(1',1*�-81(����������$1'�����
�����$335235,$7,21
�����$//2:$1&(
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
67$7(�'(3$570(17�2)�('8&$7,21
+($'48$57(56
OFF
ICE
OF
THE
STAT
E SU
PER
INTE
ND
EN
T 9,
416,
792
80
2,23
1
1,86
5,78
0
12,0
84,8
03
9,06
2,21
2
1,34
0,92
7
1,51
2,25
2
11,9
15,3
91
DIV
ISIO
N O
F BU
SIN
ESS
SER
VIC
ES
1,23
9,64
3
83,1
86
6,57
1,04
1
7,89
3,87
0
847,
067
24
0,81
2
10,2
01,6
35
11,2
89,5
14
DIV
ISIO
N O
F AC
ADEM
IC P
OLI
CY
AND
INN
OVA
TIO
N
1,04
6,48
6 -
78,4
59
1,12
4,94
5
1,00
6,24
0 -
74,7
60
1,08
1,00
0 D
IVIS
ION
OF
ACC
OU
NTA
BILI
TY A
ND
ASS
ESSM
ENT
38,5
68,0
53
496,
307
7,
504,
577
46
,568
,937
38
,599
,710
48
6,30
0
9,77
4,32
9
48,8
60,3
39
OFF
ICE
OF
INFO
RM
ATIO
N T
ECH
NO
LOG
Y
3,70
0,72
7
116,
135
2,
877,
363
6,
694,
225
3,
849,
853
14
0,82
4
3,22
2,68
5
7,21
3,36
2 O
FFIC
E O
F SC
HO
OL
AND
CO
MM
UN
ITY
NU
TRIT
ION
PR
OG
RAM
S 25
6,45
4
21,9
74
9,65
7,52
1
9,93
5,94
9
255,
773
24
,601
11
,839
,652
12
,120
,026
D
IVIS
ION
OF
EAR
LY C
HIL
DH
OO
D D
EVEL
OPM
ENT
12,8
72,5
92 -
47,5
53,9
69
60,4
26,5
61
12,6
84,4
00 -
44,3
58,6
76
57,0
43,0
76
DIV
ISIO
N O
F C
UR
RIC
ULU
M, A
SSES
SMEN
T AN
D A
CC
OU
NTA
BILI
TY
1,86
6,92
0
1,98
7,63
5
2,80
5,86
0
6,66
0,41
5
1,88
9,13
8
2,07
6,87
0
2,55
8,46
6
6,52
4,47
4 D
IVIS
ION
OF
STU
DEN
T, F
AMIL
Y AN
D S
CH
OO
L SU
PPO
RT
1,89
1,79
7 -
3,46
1,13
1
5,35
2,92
8
1,68
1,94
2 -
4,71
8,19
3
6,40
0,13
5 D
IVIS
ION
OF
SPEC
IAL
EDU
CAT
ION
/EAR
LY IN
TER
VEN
TIO
N S
ERVI
CES
54
2,15
6
1,02
8,45
2
10,2
79,1
01
11,8
49,7
09
563,
777
1,
189,
355
12
,266
,693
14
,019
,825
D
IVIS
ION
OF
CAR
EER
AN
D C
OLL
EGE
REA
DIN
ESS
1,
170,
008
-1,
949,
406
3,
119,
414
1,
119,
898
-2,
671,
668
3,
791,
566
JUVE
NIL
E SE
RVI
CES
ED
UC
ATIO
N P
RO
GR
AM
16,7
78,0
65 -
960,
612
17
,738
,677
16
,655
,465
-1,
014,
626
17
,670
,091
D
IVIS
ION
OF
LIBR
ARY
DEV
ELO
PMEN
T AN
D S
ERVI
CES
2,
819,
682
-1,
895,
748
4,
715,
430
3,
098,
913
-1,
530,
770
4,
629,
683
DIV
ISIO
N O
F C
ERTI
FIC
ATIO
N A
ND
AC
CR
EDIT
ATIO
N
2,33
1,36
1
224,
833
16
6,75
5
2,72
2,94
9
2,38
0,88
0
313,
979
16
3,66
2
2,85
8,52
1 D
IVIS
ION
OF
REH
ABIL
ITAT
ION
SER
VIC
ES-H
EAD
QU
ARTE
RS
1,58
7,30
0
90,1
78
9,82
0,38
2
11,4
97,8
60
1,46
2,29
2
105,
258
9,
893,
471
11
,461
,021
D
IVIS
ION
OF
REH
ABIL
ITAT
ION
SER
VIC
ES-C
LIEN
T SE
RVI
CES
9,
599,
926
-24
,485
,013
34
,084
,939
10
,602
,433
-34
,171
,872
44
,774
,305
D
IVIS
ION
OF
REH
ABIL
ITAT
ION
SER
VIC
ES-W
OR
KFO
RC
E AN
D T
ECH
NO
LOG
Y C
ENTE
R
1,61
2,08
1 -
7,92
2,43
5
9,53
4,51
6
1,60
6,50
4 -
8,10
3,47
5
9,70
9,97
9 D
IVIS
ION
OF
REH
ABIL
ITAT
ION
SER
VIC
ES-D
ISAB
ILIT
Y D
ETER
MIN
ATIO
N S
ERVI
CES
-
-42
,540
,890
42
,540
,890
--
46,3
96,3
60
46,3
96,3
60
DIV
ISIO
N O
F R
EHAB
ILIT
ATIO
N S
ERVI
CES
-BLI
ND
NES
S AN
D V
ISIO
N S
ERVI
CES
1,
513,
999
2,
644,
368
4,
151,
812
8,
310,
179
1,
491,
829
3,
365,
379
4,
676,
451
9,
533,
659
TOTA
L H
EAD
QU
ARTE
RS
10
8,81
4,04
2
7,49
5,29
9
186,
547,
855
30
2,85
7,19
6 10
8,85
8,32
6
9,28
4,30
5
209,
149,
696
32
7,29
2,32
7
$,'�72�('8&$7,21
ST
ATE
SHAR
E O
F FO
UN
DAT
ION
PR
OG
RAM
2,
745,
793,
779
458,
844,
212
-3,
204,
637,
991
2,69
3,20
9,53
4 54
6,67
5,31
3 -
3,23
9,88
4,84
7 C
OM
PEN
SATO
RY
EDU
CAT
ION
1,
309,
111,
285
--
1,30
9,11
1,28
5 1,
306,
296,
887
--
1,30
6,29
6,88
7 AI
D F
OR
LO
CAL
EM
PLO
YEE
FRIN
GE
BEN
EFIT
S
787,
908,
173
--
787,
908,
173
790,
939,
826
--
790,
939,
826
CH
ILD
REN
AT
RIS
K
10,3
00,8
95
4,80
0,00
0
17,0
39,4
22
32,1
40,3
17
10,3
72,4
14
4,89
6,00
0
22,3
93,6
28
37,6
62,0
42
FOR
MU
LA P
RO
GR
AMS
FOR
SPE
CIF
IC P
OPU
LATI
ON
S 2,
400,
000
--
2,40
0,00
0
2,20
0,00
0 -
-2,
200,
000
MAR
YLAN
D P
RE-
KIN
DER
GAR
TEN
EXP
ANSI
ON
PR
OG
RAM
FIN
ANC
E FU
ND
4,
300,
000
-14
,250
,000
18
,550
,000
7,
972,
000
-16
,000
,000
23
,972
,000
ST
UD
ENTS
WIT
H D
ISAB
ILIT
IES
434,
858,
582
--
434,
858,
582
445,
543,
707
--
445,
543,
707
ASSI
STAN
CE
TO S
TATE
FO
R E
DU
CAT
ING
STU
DEN
TS W
ITH
DIS
ABIL
ITIE
S -
-20
1,29
4,78
6
201,
294,
786
--
212,
861,
789
21
2,86
1,78
9 G
IFTE
D A
ND
TAL
ENTE
D
--
800,
000
80
0,00
0 -
-80
0,00
0
800,
000
EDU
CAT
ION
ALLY
DEP
RIV
ED C
HIL
DR
EN
--
217,
608,
134
21
7,60
8,13
4 -
-24
3,87
1,88
5
243,
871,
885
INN
OVA
TIVE
PR
OG
RAM
S 8,
396,
000
-2,
231,
215
10
,627
,215
22
,933
,599
-2,
272,
509
25
,206
,108
LA
NG
UAG
E AS
SIST
ANC
E
--
10,0
76,6
48
10,0
76,6
48 -
-10
,500
,000
10
,500
,000
C
AREE
R A
ND
TEC
HN
OLO
GY
EDU
CAT
ION
-
-13
,056
,307
13
,056
,307
--
13,6
77,3
10
13,6
77,3
10
LIM
ITED
EN
GLI
SH P
RO
FIC
IEN
T 22
7,20
1,20
4 -
-22
7,20
1,20
4 24
8,70
7,29
2 -
-24
8,70
7,29
2 G
UAR
ANTE
ED T
AX B
ASE
54,5
11,3
67 -
-54
,511
,367
50
,249
,443
--
50,2
49,4
43
FOO
D S
ERVI
CES
PR
OG
RAM
11
,236
,664
-41
8,10
4,00
8
429,
340,
672
11,2
36,6
64 -
428,
597,
659
43
9,83
4,32
3 PU
BLIC
LIB
RAR
IES
36,3
79,6
60 -
1,05
0,00
0
37,4
29,6
60
40,6
97,1
96 -
1,05
0,00
0
41,7
47,1
96
STAT
E LI
BRAR
Y N
ETW
OR
K 17
,016
,786
--
17,0
16,7
86
17,7
07,2
58 -
-17
,707
,258
TR
ANSP
OR
TATI
ON
27
0,85
8,16
7 -
-27
0,85
8,16
7 27
6,25
0,61
1 -
-27
6,25
0,61
1 SC
IEN
CE
AN
D M
ATH
EMAT
ICS
EDU
CAT
ION
INIT
IATI
VE
--
1,64
7,20
0
1,64
7,20
0 -
-1,
543,
100
1,
543,
100
TEAC
HE
R D
EVEL
OPM
ENT
3,20
0,00
0
300,
000
31
,700
,000
35
,200
,000
12
,200
,000
30
0,00
0
31,4
99,5
22
43,9
99,5
22
TRAN
SITI
ON
AL E
DU
CAT
ION
FU
ND
ING
PR
OG
RAM
10
,575
,000
1,
320,
000
-11
,895
,000
10
,575
,000
1,
320,
000
-11
,895
,000
H
EAD
STA
RT
1,80
0,00
0 -
-1,
800,
000
1,
800,
000
--
1,80
0,00
0 C
HIL
D C
ARE
SUBS
IDY
PRO
GR
AM
40,8
47,8
35 -
56,6
02,1
27
97,4
49,9
62
43,5
47,8
35 -
57,2
16,2
38
100,
764,
073
TOTA
L AI
D T
O E
DU
CAT
ION
5,
976,
695,
397
465,
264,
212
98
5,45
9,84
7
7,42
7,41
9,45
6 5,
992,
439,
266
553,
191,
313
1,
042,
283,
640
7,58
7,91
4,21
9
)81',1*�)25�('8&$7,21$/�25*$1,=$7,216
MAR
YLAN
D S
CH
OO
L FO
R T
HE
BLIN
D
22,5
25,3
62 -
-22
,525
,362
23
,018
,459
--
23,0
18,4
59
BLIN
D IN
DU
STR
IES
AND
SER
VIC
ES O
F M
ARYL
AND
53
1,11
5 -
-53
1,11
5
531,
115
--
531,
115
OTH
ER IN
STIT
UTI
ON
S
6,27
6,44
6 -
-6,
276,
446
6,
266,
446
--
6,26
6,44
6 AI
D T
O N
ON
-PU
BLIC
SC
HO
OLS
-
6,04
0,00
0 -
6,04
0,00
0 -
6,04
0,00
0 -
6,04
0,00
0 BR
OAD
ENIN
G O
PTIO
NS
AND
OPP
OR
TUN
ITIE
S FO
R S
TUD
EN
TS T
OD
AY
-5,
000,
000
-5,
000,
000
-6,
850,
000
-6,
850,
000
TOTA
L FU
ND
ING
FO
R E
DU
CAT
ION
AL O
RG
ANIZ
ATIO
NS
29
,332
,923
11
,040
,000
-40
,372
,923
29
,816
,020
12
,890
,000
-42
,706
,020
&+,/'5(1
6�&$%,1(7�,17(5$*(1&<�)81'
C
HIL
DR
EN'S
CAB
INET
INTE
RAG
ENC
Y FU
ND
20
,095
,000
--
20,0
95,0
00
18,6
55,3
76 -
-18
,655
,376
0$5</$1'�/21*,78',1$/�'$7$�6<67(0�&(17(5
M
ARYL
AND
LO
NG
ITU
DIN
AL D
ATA
SYST
EM C
ENTE
R
2,18
6,40
8 -
585,
000
2,
771,
408
2,
082,
434
-78
6,78
9
2,86
9,22
3
727$/�67$7(�'(3$570(17�2)�('8&$7,21
�����������������������
������������ ����������������������� �������������������� �����������������������
������������ ����������������������� �������������������
C.14
$33(1',;�&
6800$5<�2)�23(5$7,1*�%8'*(76�)25�),6&$/�<($56�(1',1*�-81(����������$1'�����
�����$335235,$7,21
�����$//2:$1&(
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
0$5</$1'�38%/,&�%52$'&$67,1*�&200,66,21
EX
ECU
TIVE
DIR
ECTI
ON
AN
D C
ON
TRO
L -
848,
231
-84
8,23
1 -
843,
960
-84
3,96
0 AD
MIN
ISTR
ATIO
N A
ND
SU
PPO
RT
SER
VIC
ES
8,13
3,87
8
990,
248
3,
000,
000
12
,124
,126
8,
029,
971
1,
203,
315
3,
000,
000
12
,233
,286
BR
OAD
CAS
TIN
G
-11
,974
,462
49
1,35
0
12,4
65,8
12
17,9
50
11,3
03,9
82
350,
000
11
,671
,932
C
ON
TEN
T EN
TER
PRIS
ES
100,
000
5,
612,
930
53
4,71
4
6,24
7,64
4 -
6,22
1,34
5
496,
284
6,
717,
629
TOTA
L M
ARYL
AND
PU
BLIC
BR
OAD
CAS
TIN
G C
OM
MIS
SIO
N
8,23
3,87
8
19,4
25,8
71
4,02
6,06
4
31,6
85,8
13
8,04
7,92
1
19,5
72,6
02
3,84
6,28
4
31,4
66,8
07
0$5</$1'�+,*+(5�('8&$7,21�&200,66,21
G
ENER
AL A
DM
INIS
TRAT
ION
5,
408,
802
1,
005,
977
46
6,57
3
6,88
1,35
2
5,57
2,43
5
978,
974
48
0,61
4
7,03
2,02
3 C
OLL
EGE
PREP
/INTE
RVE
NTI
ON
PR
OG
RAM
75
0,00
0 -
-75
0,00
0
750,
000
--
750,
000
JOSE
PH A
. SEL
LIN
GER
FO
RM
ULA
FO
R A
ID T
O N
ON
-PU
BLIC
INST
ITU
TIO
NS
OF
HIG
HER
ED
UC
ATIO
N
46,8
17,3
33 -
-46
,817
,333
53
,391
,542
--
53,3
91,5
42
THE
SEN
ATO
R J
OH
N A
. CAD
E F
UN
DIN
G F
OR
MU
LA F
OR
DIS
T. O
F FU
ND
S TO
CO
MM
UN
ITY
CO
LLEG
ES
251,
003,
343
--
251,
003,
343
256,
061,
611
--
256,
061,
611
AID
TO
CO
MM
UN
ITY
CO
LLEG
ES -
FRIN
GE
BEN
EFIT
S
63,3
31,6
73 -
-63
,331
,673
63
,491
,619
--
63,4
91,6
19
EDU
CAT
ION
AL G
RAN
TS
2,45
1,96
6 -
2,00
0,00
0
4,45
1,96
6
13,3
16,5
47 -
1,03
0,00
0
14,3
46,5
47
2 +
2 TR
ANSF
ER S
CH
OLA
RSH
IP P
RO
GR
AM
-20
0,00
0 -
200,
000
-20
0,00
0 -
200,
000
EDU
CAT
ION
AL E
XCEL
LEN
CE
AW
ARD
S
78,5
01,5
25 -
-78
,501
,525
82
,764
,420
--
82,7
64,4
20
SEN
ATO
RIA
L SC
HO
LAR
SHIP
S
6,48
6,00
0 -
-6,
486,
000
6,
486,
000
--
6,48
6,00
0 E
DW
ARD
T. A
ND
MAR
Y A.
CO
NR
OY
MEM
OR
IAL
SCH
OLA
RSH
IP P
RO
GR
AM
570,
474
--
570,
474
57
0,47
4 -
-57
0,47
4 D
ELEG
ATE
SCH
OLA
RSH
IPS
6,
319,
000
--
6,31
9,00
0
6,74
9,00
0 -
-6,
749,
000
CH
AR
LES
W. R
ILEY
FIR
EFIG
HTE
R A
ND
AM
BULA
NC
E AN
D R
ESC
UE
SQ
UAD
MEM
BER
SC
HO
LAR
SHIP
-
358,
000
-35
8,00
0 -
358,
000
-35
8,00
0 G
RAD
UAT
E AN
D P
RO
FESS
ION
AL S
CH
OLA
RSH
IP P
RO
GR
AM
1,17
4,47
3 -
-1,
174,
473
1,
174,
473
--
1,17
4,47
3 JA
CK
F. T
OLB
ERT
MEM
OR
IAL
STU
DEN
T G
RAN
T PR
OG
RAM
20
0,00
0 -
-20
0,00
0
200,
000
--
200,
000
JAN
ET L
. HO
FFM
AN L
OAN
ASS
ISTA
NC
E R
EPAY
MEN
T PR
OG
RAM
1,
313,
895
75
,000
-1,
388,
895
1,
305,
000
75
,000
-1,
380,
000
MAR
YLAN
D L
OAN
ASS
ISTA
NC
E R
EPAY
MEN
T PR
OG
RAM
FO
R F
OST
ER C
ARE
REC
IPIE
NTS
-
--
-10
0,00
0 -
-10
0,00
0 M
ARYL
AND
LO
AN A
SSIS
TAN
CE
PRO
GR
AM F
OR
PH
YSIC
IAN
S AN
D P
HYS
ICIA
N A
SSIS
TAN
TS
-1,
032,
282
-1,
032,
282
-1,
032,
282
-1,
032,
282
PAR
T-TI
ME
GR
ANT
PRO
GR
AM
5,08
7,78
0 -
-5,
087,
780
5,
087,
780
--
5,08
7,78
0 W
OR
KFO
RC
E SH
OR
TAG
E ST
UD
ENT
ASSI
STAN
CE
GR
ANTS
1,
229,
853
--
1,22
9,85
3
1,22
9,85
3 -
-1,
229,
853
VETE
RAN
S O
F TH
E AF
GH
ANIS
TAN
AN
D IR
AQ C
ON
FLIC
TS S
CH
OLA
RSH
IP
750,
000
--
750,
000
75
0,00
0 -
-75
0,00
0 N
UR
SE S
UPP
OR
T PR
OG
RAM
II
-18
,677
,622
-18
,677
,622
75
,220
20
,086
,045
4,
565
20
,165
,830
H
EALT
H P
ERSO
NN
EL
SHO
RTA
GE
INC
EN
TIVE
GR
ANT
PRO
GR
AM
-75
0,00
0 -
750,
000
-75
0,00
0 -
750,
000
MAR
YLAN
D E
ARLY
GR
ADU
ATIO
N S
CH
OLA
RSH
IP P
RO
GR
AM
1,10
0,00
0 -
-1,
100,
000
--
-
MAR
YLAN
D H
IGH
ER E
DU
CAT
ION
OU
TREA
CH
AN
D C
OLL
EGE
ACC
ESS
PILO
T PR
OG
RAM
25
0,00
0 -
-25
0,00
0
250,
000
--
250,
000
TOTA
L M
ARYL
AND
HIG
HER
ED
UC
ATIO
N C
OM
MIS
SIO
N
472,
746,
117
22
,098
,881
2,
466,
573
49
7,31
1,57
1 49
9,32
5,97
4
23,4
80,3
01
1,51
5,17
9
524,
321,
454
+,*+(5�('8&$7,21�,167,787,216
SUPP
OR
T FO
R S
TATE
OPE
RAT
ED IN
STIT
UTI
ON
S O
F H
IGH
ER E
DU
CAT
ION
1,
413,
413,
490
74,9
15,4
41 -
1,48
8,32
8,93
1 1,
450,
596,
376
71,5
16,1
84 -
1,52
2,11
2,56
0
0$5</$1'�6&+22/�)25�7+(�'($)
SER
VIC
ES A
ND
INST
ITU
TIO
NAL
OPE
RAT
ION
S
31,2
71,3
49
337,
436
58
0,35
3
32,1
89,1
38
31,5
67,6
21
304,
143
58
4,09
9
32,4
55,8
63
'(3$570(17�2)�+286,1*�$1'�&20081,7<�'(9(/230(17
2)),&(�2)�7+(�6(&5(7$5<
OFF
ICE
OF
THE
SEC
RE
TAR
Y
-3,
795,
907
54
7,21
7
4,34
3,12
4 -
2,95
8,84
9
1,33
9,86
6
4,29
8,71
5 O
FFIC
E O
F M
ANAG
EMEN
T SE
RVI
CES
-
3,38
5,73
0
119,
663
3,
505,
393
-2,
750,
396
1,
572,
815
4,
323,
211
TOTA
L O
FFIC
E O
F TH
E SE
CR
ETA
RY
-
7,18
1,63
7
666,
880
7,
848,
517
-5,
709,
245
2,
912,
681
8,
621,
926
',9,6,21�2)�&5(',7�$6685$1&(
MAR
YLAN
D H
OU
SIN
G F
UN
D
-48
4,14
4 -
484,
144
-48
8,59
1 -
488,
591
ASSE
T M
ANAG
EMEN
T -
6,35
6,11
4 -
6,35
6,11
4 -
6,41
2,60
4 -
6,41
2,60
4 M
ARYL
AND
BU
ILD
ING
CO
DES
-
835,
038
-83
5,03
8 -
822,
831
-82
2,83
1 TO
TAL
DIV
ISIO
N O
F C
RED
IT A
SSU
RA
NC
E
-7,
675,
296
-7,
675,
296
-7,
724,
026
-7,
724,
026
',9,6,21�2)�1(,*+%25+22'�5(9,7$/,=$7,21
N
EIG
HBO
RH
OO
D R
EVIT
ALIZ
ATIO
N
4,54
6,00
0
11,8
85,3
49
12,5
11,4
76
28,9
42,8
25
4,54
6,00
0
11,9
51,0
70
12,5
14,2
37
29,0
11,3
07
NEI
GH
BOR
HO
OD
REV
ITAL
IZAT
ION
-CAP
ITAL
APP
RO
PRIA
TIO
N
28,8
05,0
00
6,41
2,50
0
9,00
0,00
0
44,2
17,5
00
42,6
25,0
00
1,90
0,00
0
9,00
0,00
0
53,5
25,0
00
TOTA
L D
IVIS
ION
OF
NEI
GH
BOR
HO
OD
REV
ITAL
IZAT
ION
33
,351
,000
18
,297
,849
21
,511
,476
73
,160
,325
47
,171
,000
13
,851
,070
21
,514
,237
82
,536
,307
C.15
$33(1',;�&
6800$5<�2)�23(5$7,1*�%8'*(76�)25�),6&$/�<($56�(1',1*�-81(����������$1'�����
�����$335235,$7,21
�����$//2:$1&(
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
',9,6,21�2)�'(9(/230(17�),1$1&(
ADM
INIS
TRAT
ION
-
4,50
1,34
7 -
4,50
1,34
7 -
4,35
0,16
5 -
4,35
0,16
5 H
OU
SIN
G D
EVEL
OPM
ENT
PRO
GR
AM
-4,
218,
270
39
3,78
7
4,61
2,05
7 -
4,39
6,19
7
300,
000
4,
696,
197
SIN
GLE
FAM
ILY
HO
USI
NG
-
5,73
2,81
3
911,
548
6,
644,
361
-6,
216,
086
93
4,07
9
7,15
0,16
5 H
OU
SIN
G A
ND
BU
ILD
ING
EN
ERG
Y PR
OG
RAM
S
-30
,534
,495
6,
108,
756
36
,643
,251
-22
,863
,561
6,
111,
923
28
,975
,484
R
ENTA
L SE
RVI
CES
PR
OG
RAM
S
-50
,000
22
3,98
6,62
4
224,
036,
624
-50
,000
25
4,13
8,26
0
254,
188,
260
REN
TAL
HO
USI
NG
PR
OG
RAM
S-C
APIT
AL A
PPR
OPR
IATI
ON
9,
000,
000
15
,500
,000
4,
000,
000
28
,500
,000
-15
,500
,000
4,
500,
000
20
,000
,000
H
OM
EOW
NER
SHIP
PR
OG
RAM
S-C
APIT
AL A
PPR
OPR
IATI
ON
7,
600,
000
1,
662,
500
-9,
262,
500
-1,
500,
000
-1,
500,
000
SPEC
IAL
LOAN
PR
OG
RAM
S-C
APIT
AL A
PPR
OPR
IATI
ON
-
2,03
7,50
0
2,00
0,00
0
4,03
7,50
0 -
2,80
0,00
0
2,00
0,00
0
4,80
0,00
0 PA
RTN
ERSH
IP R
ENTA
L H
OU
SIN
G-C
APIT
AL A
PPR
OPR
IATI
ON
5,
000,
000
50
0,00
0 -
5,50
0,00
0 -
--
TR
ANSI
TIO
NAL
HO
USI
NG
-CAP
ITAL
APP
RO
RPR
IATI
ON
-
--
-3,
000,
000
--
3,00
0,00
0 M
ARYL
AND
BR
AC P
RES
ERVA
TIO
N L
OAN
FU
ND
-CAP
ITAL
APP
RO
PRIA
TIO
N
-3,
500,
000
-3,
500,
000
-3,
000,
000
-3,
000,
000
HO
USI
NG
& B
UIL
DIN
G E
NER
GY
PRO
GR
AMS-
CAP
ITAL
APP
RO
PRIA
TIO
N
500,
000
11
,475
,000
70
0,00
0
12,6
75,0
00 -
9,85
0,00
0
700,
000
10
,550
,000
TO
TAL
DIV
ISIO
N O
F D
EVEL
OPM
ENT
FIN
ANC
E 22
,100
,000
79
,711
,925
23
8,10
0,71
5
339,
912,
640
3,00
0,00
0
70,5
26,0
09
268,
684,
262
34
2,21
0,27
1
',9,6,21�2)�,1)250$7,21�7(&+12/2*<
INFO
RM
ATIO
N T
ECH
NO
LOG
Y
-2,
220,
318
1,
466,
665
3,
686,
983
-2,
043,
394
1,
579,
394
3,
622,
788
MAJ
OR
INFO
RM
ATIO
N T
ECH
NO
LOG
Y D
EVEL
OPM
ENT
PRO
JEC
TS
-30
0,00
0 -
300,
000
-1,
050,
000
-1,
050,
000
TOTA
L M
ARYL
AND
HIG
HER
ED
UC
ATIO
N C
OM
MIS
SIO
N
-2,
520,
318
1,
466,
665
3,
986,
983
-3,
093,
394
1,
579,
394
4,
672,
788
',9,6,21�2)�),1$1&(�$1'�$'0,1,675$7,21
FI
NAN
CE
AN
D A
DM
INIS
TRAT
ION
-
10,2
34,9
27 -
10,2
34,9
27 -
9,40
4,66
9
1,17
6,87
8
10,5
81,5
47
727$/�'(3$570(17�2)�+286,1*�$1'�&20081,7<�'(9(/230(17
�����������
������������
������������ ���������������������
�����������
������������
������������ ��������������������
0$5</$1'�$)5,&$1�$0(5,&$1�086(80�&25325$7,21
��
�� G
ENER
AL A
DM
INIS
TRAT
ION
1,
959,
000
--
1,95
9,00
0
1,95
9,00
0 -
-1,
959,
000
'(3$570(17�2)�&200(5&(
2)),&(�2)�7+(�6(&5(7$5<
OFF
ICE
OF
THE
SEC
RE
TAR
Y
1,47
4,80
4
128,
894
32
,002
1,
635,
700
1,
442,
446
12
0,38
7
32,0
05
1,59
4,83
8 O
FFIC
E O
F PO
LIC
Y AN
D R
ESE
ARC
H
1,48
1,14
0
160,
288
21
,000
1,
662,
428
1,
337,
315
26
1,59
0
21,0
24
1,61
9,92
9 O
FFIC
E O
F TH
E AT
TOR
NE
Y G
ENER
AL
91,6
64
1,41
8,14
8
8,56
4
1,51
8,37
6
91,6
64
1,40
6,01
6
8,56
4
1,50
6,24
4 D
IVIS
ION
OF
MAR
KETI
NG
AN
D C
OM
MU
NIC
ATIO
NS
1,
855,
541
70
1,77
0 -
2,55
7,31
1
1,81
6,37
9
647,
582
-2,
463,
961
OFF
ICE
OF
INTE
RN
ATI
ON
AL IN
VEST
MEN
T AN
D T
RAD
E
2,65
0,33
9
105,
468
82
7,57
9
3,58
3,38
6
2,58
0,25
6
100,
000
50
,000
2,
730,
256
DIV
ISIO
N O
F AD
MIN
ISTR
ATIO
N A
ND
TEC
HN
OLO
GY
3,
203,
495
74
8,08
1
120,
060
4,
071,
636
3,
319,
446
60
6,26
1
120,
096
4,
045,
803
OFF
ICE
OF
MIL
ITAR
Y AN
D F
EDER
AL A
FFAI
RS
77
9,51
8
103,
197
75
6,44
5
1,63
9,16
0
928,
153
16
2,29
4
815,
001
1,
905,
448
MAR
YLAN
D M
ARKE
TIN
G P
ARTN
ERSH
IP
1,00
0,00
0 -
-1,
000,
000
1,
000,
000
--
1,00
0,00
0 TO
TAL
OFF
ICE
OF
THE
SEC
RE
TAR
Y
12,5
36,5
01
3,36
5,84
6
1,76
5,65
0
17,6
67,9
97
12,5
15,6
59
3,30
4,13
0
1,04
6,69
0
16,8
66,4
79
',9,6,21�2)�%86,1(66�$1'�,1'8675<�6(&725�'(9(/230(17
MAN
AGIN
G D
IREC
TOR
OF
BUSI
NES
S AN
D IN
DU
STR
Y SE
CTO
R D
EVEL
OPM
ENT
325,
812
12
5,33
6 -
451,
148
32
3,01
7
123,
916
-44
6,93
3 O
FFIC
E O
F BI
OH
EALT
H
1,68
0,27
7 -
-1,
680,
277
1,
337,
657
--
1,33
7,65
7 M
D S
MAL
L BU
SIN
ESS
DEV
ELO
PMEN
T FI
NAN
CIN
G A
UTH
OR
ITY
-1,
827,
716
-1,
827,
716
-1,
827,
716
-1,
827,
716
OFF
ICE
OF
BUSI
NES
S D
EVEL
OPM
ENT
3,48
7,21
3
686,
386
-4,
173,
599
3,
796,
614
68
6,49
0 -
4,48
3,10
4 O
FFIC
E O
F ST
RAT
EGIC
IND
UST
RIE
S AN
D E
NTR
EPR
ENEU
RSH
IP
1,06
9,60
0
334,
002
-1,
403,
602
1,
336,
639
27
8,81
7 -
1,61
5,45
6 O
FFIC
E O
F C
YBER
SEC
UR
ITY
AND
AER
OSP
ACE
1,38
7,28
1 -
-1,
387,
281
1,
468,
616
--
1,46
8,61
6 PA
RTN
ERSH
IP F
OR
WO
RKF
OR
CE
QU
ALIT
Y
--
--
1,00
0,00
0
50,0
00 -
1,05
0,00
0 O
FFIC
E O
F FI
NAN
CE
PR
OG
RAM
S
-4,
153,
736
-4,
153,
736
-3,
800,
927
-3,
800,
927
MD
SM
ALL
BUSI
NES
S D
EVEL
OPM
ENT
FIN
ANC
ING
AU
THO
RIT
Y-BU
SIN
ESS
ASSI
STAN
CE
1,50
0,00
0
4,75
5,00
0 -
6,25
5,00
0
1,50
0,00
0
4,75
5,00
0 -
6,25
5,00
0 M
ARYL
AND
NO
T-FO
R-P
RO
FIT
DEV
ELO
PMEN
T FU
ND
-
110,
000
-11
0,00
0 -
130,
000
-13
0,00
0 M
D B
IOTE
CH
INVE
STM
ENT
TAX
CR
EDIT
RES
ERVE
FU
ND
12
,000
,000
--
12,0
00,0
00
12,0
00,0
00 -
-12
,000
,000
SM
ALL,
MIN
OR
ITY,
AN
D W
OM
EN-O
WN
ED B
USI
NES
S IN
VEST
MEN
T AC
CO
UN
T -
11,1
78,8
12 -
11,1
78,8
12 -
16,8
95,0
00 -
16,8
95,0
00
ECO
NO
MIC
DEV
ELO
PMEN
T O
PPO
RTU
NIT
Y FU
ND
-
5,00
0,00
0 -
5,00
0,00
0 -
5,00
0,00
0 -
5,00
0,00
0 M
ILIT
ARY
PER
SON
NEL
VET
ERAN
AN
D S
ERVI
CE
DIS
ABLE
D L
OAN
PR
OG
RAM
20
0,00
0
100,
000
-30
0,00
0
300,
000
20
0,00
0 -
500,
000
CYB
ERSE
CU
RIT
Y IN
VEST
MEN
T IN
CE
NTI
VE T
AX C
RED
IT P
RO
GR
AM
--
--
2,00
0,00
0 -
-2,
000,
000
MAR
YLAN
D E
-NN
OVA
TIO
N IN
ITIA
TIVE
-
8,00
0,00
0 -
8,00
0,00
0 -
8,50
0,00
0 -
8,50
0,00
0 M
ARYL
AND
EC
ON
OM
IC A
DJU
STM
ENT
FUN
D
-20
0,00
0 -
200,
000
-20
0,00
0 -
200,
000
MD
EC
ON
OM
IC D
EVEL
OPM
ENT
ASSI
STAN
CE
AUTH
OR
ITY
AND
FU
ND
13
,823
,234
6,
176,
766
-20
,000
,000
23
,873
,234
6,
176,
766
-30
,050
,000
M
ARYL
AND
IND
UST
RIA
L D
EVEL
OPM
ENT
FIN
ANC
ING
AU
THO
RIT
Y
--
7,82
8,74
1
7,82
8,74
1 -
--
TO
TAL
DIV
ISIO
N O
F BU
SIN
ESS
AND
IND
UST
RY
SEC
TOR
DEV
ELO
PMEN
T 35
,473
,417
42
,647
,754
7,
828,
741
85
,949
,912
48
,935
,777
48
,624
,632
-97
,560
,409
C.16
$33(1',;�&
6800$5<�2)�23(5$7,1*�%8'*(76�)25�),6&$/�<($56�(1',1*�-81(����������$1'�����
�����$335235,$7,21
�����$//2:$1&(
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
',9,6,21�2)�7285,60��),/0�$1'�7+(�$576
O
FFIC
E O
F TH
E AS
SIST
ANT
SEC
RE
TAR
Y
757,
319
--
757,
319
74
9,88
6 -
-74
9,88
6 O
FFIC
E O
F TO
UR
ISM
DEV
ELO
PMEN
T 3,
645,
954
--
3,64
5,95
4
3,60
6,91
7 -
-3,
606,
917
MAR
YLAN
D T
OU
RIS
M D
EVEL
OPM
ENT
BOAR
D
8,10
0,00
0
300,
000
-8,
400,
000
8,
250,
000
30
0,00
0 -
8,55
0,00
0 M
ARYL
AND
STA
TE A
RTS
CO
UN
CIL
17
,439
,735
1,
300,
000
62
6,95
3
19,3
66,6
88
18,0
88,5
64
2,30
0,00
0
616,
340
21
,004
,904
FI
LM P
RO
DU
CTI
ON
REB
ATE
PRO
GR
AM
11,5
10,0
00 -
-11
,510
,000
5,
000,
000
--
5,00
0,00
0 PR
ESER
VATI
ON
OF
CU
LTU
RA
L AR
TS P
RO
GR
AM
-1,
000,
000
-1,
000,
000
--
-
TOTA
L D
IVIS
ION
OF
TOU
RIS
M, F
ILM
AN
D T
HE
ARTS
41
,453
,008
2,
600,
000
62
6,95
3
44,6
79,9
61
35,6
95,3
67
2,60
0,00
0
616,
340
38
,911
,707
727$/�'(3$570(17�2)�&200(5&(
�����������
�����������
�����������
���������������������
�����������
�����������
���������� ��������������������
0$5</$1'�7(&+12/2*<�'(9(/230(17�&25325$7,21
TE
CH
NO
LOG
Y D
EVEL
OPM
ENT,
TR
ANSF
ER A
ND
CO
MM
ERC
IALI
ZATI
ON
4,
674,
480
--
4,67
4,48
0
4,57
4,48
0 -
-4,
574,
480
MAR
YLAN
D S
TEM
CEL
L R
ESEA
RC
H F
UN
D
9,09
3,00
0 -
-9,
093,
000
8,
200,
000
--
8,20
0,00
0 M
ARYL
AND
INN
OVA
TIO
N IN
ITIA
TIVE
4,
800,
000
--
4,80
0,00
0
4,80
0,00
0 -
-4,
800,
000
CYB
ERSE
CU
RIT
Y IN
VEST
MEN
T FU
ND
90
0,00
0 -
-90
0,00
0
900,
000
--
900,
000
ENTE
RPR
ISE
INVE
STM
ENT
FUN
D A
DM
INIS
TRAT
ION
-
1,34
4,53
2 -
1,34
4,53
2 -
1,34
7,58
0 -
1,34
7,58
0 C
APIT
AL -
ENTE
RPR
ISE
INVE
STM
ENT
FUN
D
-6,
000,
000
-6,
000,
000
-6,
000,
000
-6,
000,
000
TOTA
L M
ARYL
AND
TEC
HN
OLO
GY
DEV
ELO
PMEN
T C
OR
POR
ATIO
N
19,4
67,4
80
7,34
4,53
2 -
26,8
12,0
12
18,4
74,4
80
7,34
7,58
0 -
25,8
22,0
60
'(3$570(17�2)�7+(�(19,5210(17
2)),&(�2)�7+(�6(&5(7$5<
OFF
ICE
OF
THE
SEC
RE
TAR
Y
895,
895
50
3,24
4
901,
318
2,
300,
457
94
0,79
3
670,
312
77
0,34
2
2,38
1,44
7 C
APIT
AL A
PPR
OPR
IATI
ON
- W
ATER
QU
ALIT
Y R
EVO
LVIN
G L
OAN
FU
ND
6,
792,
000
89
,248
,000
33
,960
,000
13
0,00
0,00
0 -
91,2
22,0
00
32,3
15,0
00
123,
537,
000
CAP
ITAL
APP
RO
PRIA
TIO
N -
HAZ
ARD
OU
S SU
BSTA
NC
E C
LEAN
-UP
PRO
GR
AM
200,
000
--
200,
000
50
0,00
0 -
-50
0,00
0 C
APIT
AL A
PPR
OPR
IATI
ON
- D
RIN
KIN
G W
ATER
REV
OLV
ING
LO
AN F
UN
D
3,00
3,00
0
10,6
38,0
00
10,3
59,0
00
24,0
00,0
00 -
12,8
79,0
00
10,2
99,0
00
23,1
78,0
00
CAP
ITAL
APP
RO
PRIA
TIO
N -
BAY
RES
TOR
ATIO
N F
UN
D-W
ASTE
WAT
ER
-80
,000
,000
-80
,000
,000
-60
,000
,000
-60
,000
,000
C
APIT
AL A
PPR
OPR
IATI
ON
- BA
Y R
ESTO
RAT
ION
FU
ND
-SEP
TIC
SYS
TEM
S -
14,0
00,0
00 -
14,0
00,0
00 -
15,0
00,0
00 -
15,0
00,0
00
CAP
ITAL
APP
RO
PRIA
TIO
N -
ENER
GY-
WAT
ER IN
FRAS
TRU
CTU
RE
PRO
GR
AM
-16
,200
,000
-16
,200
,000
-8,
000,
000
-8,
000,
000
TOTA
L O
FFIC
E O
F TH
E SE
CR
ETA
RY
10
,890
,895
21
0,58
9,24
4
45,2
20,3
18
266,
700,
457
1,44
0,79
3
187,
771,
312
43
,384
,342
23
2,59
6,44
7
23(5$7,21$/�6(59,&(6�$'0,1,675$7,21
O
PER
ATIO
NAL
SER
VIC
ES A
DM
INIS
TRAT
ION
5,
079,
526
2,
262,
791
1,
612,
659
8,
954,
976
5,
152,
229
2,
824,
179
1,
449,
771
9,
426,
179
:$7(5�0$1$*(0(17�$'0,1,675$7,21
W
ATER
MAN
AGEM
ENT
ADM
INIS
TRAT
ION
13
,348
,542
8,
690,
770
8,
028,
638
30
,067
,950
12
,497
,421
9,
671,
740
7,
783,
042
29
,952
,203
6&,(1&(�6(59,&(6�$'0,1,675$7,21
SC
IEN
CE
SER
VIC
ES A
DM
INIS
TRAT
ION
4,
809,
843
1,
050,
499
6,
782,
117
12
,642
,459
4,
737,
160
1,
099,
873
6,
491,
163
12
,328
,196
/$1'�0$1$*(0(17�$'0,1,675$7,21
LA
ND
MAN
AGEM
ENT
ADM
INIS
TRAT
ION
2,
363,
572
21
,826
,500
9,
909,
997
34
,100
,069
2,
365,
376
20
,761
,273
9,
274,
219
32
,400
,868
$,5�$1'�5$',$7,21�0$1$*(0(17�$'0,1,675$7,21
AI
R A
ND
RA
DIA
TIO
N M
ANAG
EMEN
T AD
MIN
ISTR
ATIO
N
1,00
7,01
4
12,8
46,5
94
3,88
2,88
2
17,7
36,4
90
1,20
1,04
4
13,2
12,1
79
3,53
4,16
9
17,9
47,3
92
&225',1$7,1*�2)),&(6
C
OO
RD
INAT
ING
OFF
ICES
3,
004,
454
15
,982
,376
2,
688,
375
21
,675
,205
2,
650,
159
17
,531
,019
2,
359,
397
22
,540
,575
BA
Y R
ESTO
RAT
ION
FU
ND
DEB
T SE
RVI
CE
-
26,0
00,0
00 -
26,0
00,0
00 -
38,0
00,0
00 -
38,0
00,0
00
TOTA
L C
OO
RD
INAT
ING
OFF
ICES
3,
004,
454
41
,982
,376
2,
688,
375
47
,675
,205
2,
650,
159
55
,531
,019
2,
359,
397
60
,540
,575
727$/�'(3$570(17�2)�7+(�(19,5210(17
�����������
������������
�����������
���������������������
�����������
������������
�����������
��������������������
'(3$570(17�2)�-89(1,/(�6(59,&(6
2)),&(�2)�7+(�6(&5(7$5<
OFF
ICE
OF
THE
SEC
RE
TAR
Y
4,02
6,64
2 -
-4,
026,
642
4,
103,
726
--
4,10
3,72
6
'(3$570(17$/�6833257
DEP
ARTM
ENTA
L SU
PPO
RT
25,1
81,5
03 -
182,
930
25
,364
,433
25
,097
,401
-21
8,87
0
25,3
16,2
71
5(6,'(17,$/�$1'�&20081,7<�23(5$7,216
RES
IDEN
TIAL
AN
D C
OM
MU
NIT
Y O
PER
ATIO
NS
4,
750,
622
81
,963
55
3,00
0
5,38
5,58
5
4,63
6,25
6
18,9
99
582,
765
5,
238,
020
%$/7,025(�&,7<�5(*,21
BA
LTIM
OR
E C
ITY
REG
ION
OPE
RAT
ION
S
58,1
97,2
04
800,
949
73
5,44
1
59,7
33,5
94
56,6
86,3
47
781,
586
72
9,70
6
58,1
97,6
39
C.17
$33(1',;�&
6800$5<�2)�23(5$7,1*�%8'*(76�)25�),6&$/�<($56�(1',1*�-81(����������$1'�����
�����$335235,$7,21
�����$//2:$1&(
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
&(175$/�5(*,21
C
ENTR
AL R
EGIO
N O
PER
ATIO
NS
36
,620
,330
36
4,75
7
382,
572
37
,367
,659
35
,639
,568
37
1,66
3
381,
335
36
,392
,566
:(67(51�5(*,21
W
ESTE
RN
RE
GIO
N O
PER
ATIO
NS
47
,391
,420
1,
099,
891
1,
167,
521
49
,658
,832
48
,081
,850
93
3,78
0
1,38
6,20
4
50,4
01,8
34
($67(51�6+25(�5(*,21
EA
STER
N S
HO
RE
REG
ION
OPE
RAT
ION
S 21
,205
,884
34
0,62
8
350,
226
21
,896
,738
20
,926
,101
24
1,16
0
336,
684
21
,503
,945
6287+(51�5(*,21
SO
UTH
ERN
RE
GIO
N O
PER
ATIO
NS
23
,623
,856
31
6,57
0
452,
178
24
,392
,604
23
,182
,872
26
4,72
6
362,
447
23
,810
,045
0(752�5(*,21
M
ETR
O R
EGIO
N O
PER
ATIO
NS
54
,177
,695
85
9,33
8
1,01
3,09
6
56,0
50,1
29
55,1
02,0
81
627,
021
83
0,90
7
56,5
60,0
09
727$/�'(3$570(17�2)�-89(1,/(�6(59,&(6
������������
����������
���������� ���������������������
������������
����������
���������� ��������������������
'(3$570(17�2)�67$7(�32/,&(
0$5</$1'�67$7(�32/,&(
OFF
ICE
OF
THE
SUPE
RIN
TEN
DE
NT
24,1
24,5
52 -
-24
,124
,552
24
,012
,270
--
24,0
12,2
70
FIEL
D O
PER
ATIO
NS
BUR
EAU
13
1,57
3,49
2
64,6
53,7
08 -
196,
227,
200
124,
812,
544
65
,463
,936
-19
0,27
6,48
0 C
RIM
INAL
INVE
STIG
ATIO
N B
UR
EAU
58
,410
,393
-2,
201,
450
60
,611
,843
61
,231
,333
-1,
426,
450
62
,657
,783
SU
PPO
RT
SER
VIC
ES B
UR
EAU
61
,502
,597
33
,285
,815
7,
500,
000
10
2,28
8,41
2 61
,289
,404
32
,298
,177
5,
500,
000
99
,087
,581
VE
HIC
LE T
HEF
T PR
EVEN
TIO
N C
OU
NC
IL
-1,
983,
778
-1,
983,
778
-1,
983,
140
-1,
983,
140
TOTA
L M
ARYL
AND
STA
TE P
OLI
CE
27
5,61
1,03
4
99,9
23,3
01
9,70
1,45
0
385,
235,
785
271,
345,
551
99
,745
,253
6,
926,
450
37
8,01
7,25
4
),5(�35(9(17,21�&200,66,21�$1'�),5(�0$56+$/
FIR
E PR
EVEN
TIO
N S
ERVI
CES
8,
388,
775
--
8,38
8,77
5
9,29
7,44
9 -
-9,
297,
449
727$/�'(3$570(17�2)�67$7(�32/,&(
������������
�����������
���������� ���������������������
������������
�����������
���������� ��������������������
38%/,&�'(%7
5('(037,21�$1'�,17(5(67�21�67$7(�%21'6
RED
EMPT
ION
AN
D IN
TER
EST
ON
STA
TE B
ON
DS
28
3,00
0,00
0
892,
639,
657
11
,539
,169
1,
187,
178,
826
263,
000,
000
97
5,86
7,18
4
11,5
39,1
69
1,25
0,40
6,35
3
67$7(�5(6(59(�)81'
5(9(18(�67$%,/,=$7,21�$&&2817
REV
ENU
E S
TABI
LIZA
TIO
N A
CC
OU
NT
235,
335,
792
--
235,
335,
792
50,0
00,0
00 -
-50
,000
,000
TOTA
L ST
ATE
RES
ERVE
FU
ND
23
5,33
5,79
2 -
-23
5,33
5,79
2 50
,000
,000
--
50,0
00,0
00
727$/�23(5$7,1*�(;3(1',785(6
���������������������� ����������������������� ���������������������� ������������������� ���������������������� ����������������������� ���������������������� ������������������
C.18
$33(1',;�&
6800$5<�2)�23(5$7,1*�%8'*(76�)25�),6&$/�<($56�(1',1*�-81(����������$1'�����
�����$335235,$7,21
�����$//2:$1&(
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
'(),&,(1&<�$335235,$7,216�)25�)<�����
',63$5,7<�*5$176
TE
ACH
ER R
ETIR
EMEN
T AD
MIN
ISTR
ATIV
E FE
E AS
SIST
ANC
E 19
,695
,182
--
19
,695
,182
2)),&(�2)�7+(�38%/,&�'()(1'(5
G
ENER
AL A
DM
INIS
TRAT
ION
5,
324,
448
--
5,
324,
448
2)),&(�2)�7+(�$77251(<�*(1(5$/
LE
GAL
CO
UN
SEL
AND
AD
VIC
E -
600,
000
-
600,
000
'(3$570(17�2)�',6$%,/,7,(6
GEN
ERAL
AD
MIN
ISTR
ATIO
N
- 30
,000
-
30,0
00
0$5</$1'�(1(5*<�$'0,1,675$7,21
ST
ATE
AGEN
CY
LOAN
PR
OG
RAM
-CAP
ITAL
APP
RO
PRIA
TIO
N
- 1,
000,
000
-
1,00
0,00
0
(;(&87,9(�'(37�%2$5'6��&200,66,216�$1'�2)),&(6
G
OVE
RN
OR
'S O
FFIC
E O
F C
OM
MU
NIT
Y IN
ITIA
TIVE
S
--
29
2,17
4
292,
174
GO
VER
NO
R'S
GR
ANTS
OFF
ICE
-
20,0
00 -
20
,000
727$/�(;(&87,9(�'(3$570(17�%2$5'6��&200,66,216�$1'�2)),&(6
��
������
� ��������
�������
�
6(&5(7$5<�2)�67$7(
CH
ARIT
ABLE
EN
FOR
CEM
ENT
AND
PR
OTE
CTI
ON
PR
OG
RAM
-
113,
662
-
113,
662
+,6725,&�67��0$5< 6�&,7<�&200,66,21
AD
MIN
ISTR
ATIO
N
48,1
42 -
-
48,1
42
*29(5125
6�2)),&(�)25�&+,/'5(1
G
OVE
RN
OR
'S O
FFIC
E FO
R C
HIL
DR
EN
100,
775
--
10
0,77
5
'(3$570(17�2)�$*,1*
G
ENER
AL A
DM
INIS
TRAT
ION
(1
32,3
12)
--
(1
32,3
12)
0$5</$1'�&200,66,21�21�&,9,/�5,*+76
G
ENER
AL A
DM
INIS
TRAT
ION
(5
2,00
0) -
-
(52,
000)
67$7(�%2$5'�2)�(/(&7,216
HEL
P AM
ERIC
A VO
TE A
CT
823,
200
--
82
3,20
0
0,/,7$5<�'(3$570(17�23(5$7,216�$1'�0$,17(1$1&(
ARM
Y O
PER
ATIO
NS
AND
MAI
NTE
NAN
CE
(7
5,00
0) -
-
(75,
000)
&$1$/�3/$&(�35(6(59$7,21�$1'�'(9(/230(17�$87+25,7<
GEN
ERAL
AD
MIN
ISTR
ATIO
N
257,
024
--
25
7,02
4
67$7(�75($685(5
6�2)),&(
BON
D S
ALE
EXPE
NSE
S 30
,000
--
30
,000
0$5</$1'�/277(5<�$1'�*$0,1*�&21752/�$*(1&<
VID
EO L
OTT
ERY
TER
MIN
AL A
ND
GAM
ING
OPE
RAT
ION
S
120,
000
--
12
0,00
0
'(3$570(17�2)�,1)250$7,21�7(&+12/2*<
2)),&(�2)�,1)250$7,21�7(&+12/2*<
STAT
E C
HIE
F O
F IN
FOR
MAT
ION
TEC
HN
OLO
GY
1,
285,
785
--
1,
285,
785
APPL
ICAT
ION
SYS
TEM
S M
ANAG
EMEN
T 53
6,24
2 -
-
536,
242
INFR
ASTR
UC
TUR
E
1,18
4,00
0 -
-
1,18
4,00
0
727$/�'(3$570(17�2)�,1)250$7,21�7(&+12/2*<
����������
�� ��
����������
'(3$570(17�2)�*(1(5$/�6(59,&(6
2)),&(�2)�)$&,/,7,(6�23(5$7,21�$1'�0$,17(1$1&(
FAC
ILIT
IES
OPE
RAT
ION
AN
D M
AIN
TEN
ANC
E
885,
800
--
88
5,80
0
2)),&(�2)�352&85(0(17�$1'�/2*,67,&6
PRO
CU
REM
ENT
AND
LO
GIS
TIC
S
400,
000
--
40
0,00
0
727$/�'(3$570(17�2)�*(1(5$/�6(59,&(6
����������
�� ��
����������
C.19
$33(1',;�&
6800$5<�2)�23(5$7,1*�%8'*(76�)25�),6&$/�<($56�(1',1*�-81(����������$1'�����
�����$335235,$7,21
�����$//2:$1&(
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
'(),&,(1&<�$335235,$7,216�)25�)<�����
'(3$570(17�2)�1$785$/�5(6285&(6
)25(67�6(59,&(
FOR
EST
SER
VIC
E -
441,
000
-
441,
000
1$785$/�5(6285&(6�32/,&(
GEN
ERAL
DIR
ECTI
ON
-
-
520,
450
52
0,45
0
FIEL
D O
PER
ATIO
NS
246,
977
-
526,
000
77
2,97
7
TOTA
L N
ATU
RAL
RES
OU
RC
ES P
OLI
CE
24
6,97
7 -
1,
046,
450
1,
293,
427
&+(6$3($.(�$1'�&2$67$/�6(59,&(
CH
ESAP
EAKE
AN
D C
OAS
TAL
SER
VIC
E -
500,
000
51
3,79
6
1,01
3,79
6
),6+,1*�$1'�%2$7,1*�6(59,&(6
FI
SHIN
G A
ND
BO
ATIN
G S
ERVI
CES
-
-
355,
000
35
5,00
0
727$/�'(3$570(17�2)�1$785$/�5(6285&(6
��������
�������
� ����������
����������
'(3$570(17�2)�$*5,&8/785(
2)),&(�2)�3/$17�,1'8675,(6�$1'�3(67�0$1$*(0(17
OFF
ICE
OF
THE
ASSI
STAN
T SE
CR
ETAR
Y (7
0,00
0) -
-
(70,
000)
2)),&(�2)�5(6285&(�&216(59$7,21
R
ESO
UR
CE
CO
NSE
RVA
TIO
N G
RAN
TS
1,10
0,00
0 -
-
1,10
0,00
0
727$/�'(3$570(17�2)�$*5,&8/785(
����������
�� ��
����������
'(3$570(17�2)�+($/7+�$1'�0(17$/�+<*,(1(
35(9(17,21�$1'�+($/7+�352027,21�$'0,1,675$7,21
FA
MIL
Y H
EALT
H A
ND
CH
RO
NIC
DIS
EASE
SER
VIC
ES
(7,5
00,0
00)
--
(7
,500
,000
)
2)),&(�2)�7+(�&+,()�0(',&$/�(;$0,1(5
PO
ST M
OR
TEM
EXA
MIN
ING
SER
VIC
ES
401,
614
--
40
1,61
4
%(+$9,25$/�+($/7+�$'0,1,675$7,21
C
OM
MU
NIT
Y SE
RVI
CES
2,
000,
000
--
2,
000,
000
C
OM
MU
NIT
Y SE
RVI
CES
FO
R M
EDIC
AID
STA
TE F
UN
D R
ECIP
IEN
TS
7,00
0,00
0 -
-
7,00
0,00
0
TOTA
L BE
HAV
IOR
AL H
EALT
H A
DM
INIS
TRAT
ION
9,
000,
000
--
9,
000,
000
&/,)721�7��3(5.,16�+263,7$/�&(17(5
C
LIFT
ON
T. P
ERKI
NS
HO
SPIT
AL C
ENTE
R
500,
000
--
50
0,00
0
%(+$9,25$/�+($/7+�$'0,1,675$7,21�)$&,/,7<�0$,17(1$1$1&(
BEH
AVIO
RAL
HEA
LTH
AD
MIN
ISTR
ATIO
N F
ACIL
ITY
MAI
NTE
NAN
ANC
E
471,
397
12
2,00
3 -
59
3,40
0
0(',&$/�&$5(�352*5$06�$'0,1,675$7,21
M
EDIC
AL C
ARE
PRO
VID
ER R
EIM
BUR
SEM
ENTS
82
,061
,705
37
,900
,000
68
1,53
8,29
5 80
1,50
0,00
0
MED
ICAI
D B
EHAV
IOR
AL H
EALT
H P
RO
VID
ER R
EIM
BUR
SEM
ENTS
8,
000,
000
-
155,
600,
000
163,
600,
000
TO
TAL
MED
ICAL
CAR
E PR
OG
RAM
S AD
MIN
ISTR
ATIO
N
90,0
61,7
05
37,9
00,0
00
837,
138,
295
965,
100,
000
727$/�'(3$570(17�2)�+($/7+�$1'�0(17$/�+<*,(1(
����������
� ����������� ����������������������
������������
C.20
$33(1',;�&
6800$5<�2)�23(5$7,1*�%8'*(76�)25�),6&$/�<($56�(1',1*�-81(����������$1'�����
�����$335235,$7,21
�����$//2:$1&(
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
'(),&,(1&<�$335235,$7,216�)25�)<�����
'(3$570(17�2)�+80$1�5(6285&(6
2)),&(�2)�7+(�6(&5(7$5<
OFF
ICE
OF
THE
SEC
RET
ARY
1,
400,
000
--
1,
400,
000
/2&$/�'(3$570(17�23(5$7,216
LOC
AL F
AMIL
Y IN
VEST
MEN
T PR
OG
RAM
7,
300,
000
-
(7,3
00,0
00)
C
HIL
D W
ELFA
RE
SER
VIC
ES
15,7
00,0
00 -
(1
5,70
0,00
0)
TOTA
L LO
CAL
DEP
ARTM
ENT
OPE
RAT
ION
S 23
,000
,000
-
(23,
000,
000)
727$/�'(3$570(17�2)�+80$1�5(6285&(6
����������
� ��
������������
� ����������
'(3$570(17�2)�/$%25��/,&(16,1*��$1'�5(*8/$7,21
',9,6,21�2)�:25.)25&(�'(9(/230(17�$1'�$'8/7�/($51,1*
W
OR
KFO
RC
E D
EVEL
OPM
ENT
132,
312
--
13
2,31
2
',9,6,21�2)�81(03/2<0(17�,1685$1&(
OFF
ICE
OF
UN
EMPL
OYM
ENT
INSU
RAN
CE
-
1,50
0,00
0
(1,5
00,0
00)
727$/�'(3$570(17�2)�/$%25��/,&(16,1*��$1'�5(*8/$7,21
��������
���������
� �����������
� �������
�
'(3$570(17�2)�38%/,&�6$)(7<�$1'�&255(&7,21$/�6(59,&(6
2)),&(�2)�7+(�6(&5(7$5<
INFO
RM
ATIO
N T
ECH
NO
LOG
Y AN
D C
OM
MU
NIC
ATIO
NS
DIV
ISIO
N
500,
000
--
50
0,00
0
',9,6,21�2)�&255(&7,21���+($'48$57(5
G
ENER
AL A
DM
INIS
TRAT
ION
91
8,46
4 -
-
918,
464
',9,6,21�2)�35(75,$/�'(7(17,21
BA
LTIM
OR
E PR
ETR
IAL
CO
MPL
EX
570,
500
--
57
0,50
0
727$/�'(3$570(17�2)�38%/,&�6$)(7<�$1'�&255(&7,21$/�6(59,&(6
����������
�� ��
����������
67$7(�'(3$570(17�2)�('8&$7,21
$,'�72�('8&$7,21
��
STAT
E SH
ARE
OF
FOU
ND
ATIO
N P
RO
GR
AM
(23,
692,
167)
23
,692
,167
-
AID
FO
R L
OC
AL E
MPL
OYE
E FR
ING
E BE
NEF
ITS
230,
000
--
23
0,00
0
STU
DEN
TS W
ITH
DIS
ABIL
ITIE
S 37
8,35
0 -
-
378,
350
TO
TAL
AID
TO
ED
UC
ATIO
N
(23,
083,
817)
23
,692
,167
-
608,
350
727$/�67$7(�'(3$570(17�2)�('8&$7,21
�������������
�����������
�� �������
�
0$5</$1'�+,*+(5�('8&$7,21�&200,66,21
G
ENER
AL A
DM
INIS
TRAT
ION
1,
000,
000
--
1,
000,
000
EDU
CAT
ION
AL E
XCEL
LEN
CE
AWAR
DS
-
3,10
0,00
0 -
3,
100,
000
0$5</$1'�+,*+(5�('8&$7,21�&200,66,21
����������
���������
� ��
����������
+,*+(5�('8&$7,21�,167,787,216
SUPP
OR
T FO
R S
TATE
OPE
RAT
ED IN
STIT
UTI
ON
S O
F H
IGH
ER E
DU
CAT
ION
8,
737,
437
(4
,683
,437
) -
4,
054,
000
'(3$570(17�2)�+286,1*�$1'�&20081,7<�'(9(/230(17
',9,6,21�2)�'(9(/230(17�),1$1&(
REN
TAL
SER
VIC
ES P
RO
GR
AMS
585,
000
--
58
5,00
0
'(3$570(17�2)�&200(5&(
',9,6,21�2)�%86,1(66�$1'�,1'8675<�6(&725�'(9(/230(17
��
ECO
NO
MIC
DEV
ELO
PMEN
T O
PPO
RTU
NIT
Y FU
ND
-
5,00
0,00
0 -
5,
000,
000
M
ILIT
ARY
PER
SON
NEL
VET
ERAN
-OW
NED
SM
ALL
BUSI
NES
S N
O IN
TER
EST
LOAN
PR
OG
RAM
-
100,
000
-
100,
000
M
ARYL
AND
E-N
NO
VATI
ON
INIT
IATI
VE
- 50
0,00
0 -
50
0,00
0
TOTA
L D
IVIS
ION
OF
BUSI
NES
S AN
D IN
DU
STR
Y SE
CTO
R D
EVEL
OPM
ENT
- 5,
600,
000
-
5,60
0,00
0
727$/�'(3$570(17�2)�&200(5&(
�� ���������
� ��
����������
C.21
$33(1',;�&
6800$5<�2)�23(5$7,1*�%8'*(76�)25�),6&$/�<($56�(1',1*�-81(����������$1'�����
�����$335235,$7,21
�����$//2:$1&(
*(1(5$/
63(&,$/
)('(5$/
727$/
*(1(5$/
63(&,$/
)('(5$/
727$/
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
)81'6
'(),&,(1&<�$335235,$7,216�)25�)<�����
'(3$570(17�2)�-89(1,/(�6(59,&(6
'(3$570(17$/�6833257
DEP
ARTM
ENTA
L SU
PPO
RT
(44,
806)
--
(4
4,80
6)
%$/7,025(�&,7<�5(*,21
BA
LTIM
OR
E C
ITY
REG
ION
OPE
RAT
ION
S (4
70,3
55)
--
(4
70,3
55)
&(175$/�5(*,21
C
ENTR
AL R
EGIO
N O
PER
ATIO
NS
(3
13,0
31)
--
(3
13,0
31)
:(67(51�5(*,21
W
ESTE
RN
REG
ION
OPE
RAT
ION
S (3
53,2
66)
--
(3
53,2
66)
($67(51�6+25(�5(*,21
EA
STER
N S
HO
RE
REG
ION
OPE
RAT
ION
S (2
32,2
44)
--
(2
32,2
44)
6287+(51�5(*,21
SO
UTH
ERN
REG
ION
OPE
RAT
ION
S
(432
,192
) -
-
(432
,192
)
0(752�5(*,21
M
ETR
O R
EGIO
N O
PER
ATIO
NS
(9
57,3
20)
--
(9
57,3
20)
727$/�'(3$570(17�2)�-89(1,/(�6(59,&(6
�����������
� ��
�� ������������
38%/,&�'(%7
RED
EMPT
ION
AN
D IN
TER
EST
ON
STA
TE B
ON
DS
- 3,
966,
876
-
3,96
6,87
6
67$7(�5(6(59(�)81'
EC
ON
OM
IC D
EVEL
OPM
ENT
OPP
OR
TUN
ITIE
S PR
OG
RAM
AC
CO
UN
T 20
,000
,000
--
20
,000
,000
727$/�'(),&,(1&,(6
�����������
� ����������� ����������������������
�����������������������
$33(1',;�&�68%727$/�12���
������������������������
��������������
�������������������� ���������������������� ���������������������
�����������������
��������������������� ����������������������
27+(5�$'-8670(176
CO
NTI
NG
ENT
RED
UC
TIO
NS
-
(247
,817
,306
) (8
,385
,189
) (9
,090
,568
)
(265
,293
,063
) ES
TIM
ATED
REV
ERSI
ON
S (1
55,7
88,8
21)
(1
55,7
88,8
21)
(3
1,18
6,47
7)
(31,
186,
477)
727$/�27+(5�$'-8670(176
(1
55,7
88,8
21)
--
(1
55,7
88,8
21)
(2
79,0
03,7
83)
(8,3
85,1
89)
(9,0
90,5
68)
(2
96,4
79,5
40)
$33(1',;�&�68%727$/�12���
������������������������
��������������
�������������������� ���������������������� ���������������������
�����������������
��������������������� ����������������������
C.22
$33(1',;�&
6800$5<�2)�23(5$7,1*�%8'*(76�)25�7+(�),6&$/�<($56�(1',1*�-81(����������$1'�-81(���������
2017
App
ropr
iatio
n 20
18 A
llow
ance
C
UR
REN
T C
UR
REN
T C
UR
REN
T C
UR
REN
T U
NR
ESTR
ICTE
D
RES
TRIC
TED
TO
TAL
UN
RES
TRIC
TED
R
ESTR
ICTE
D
TOTA
L FU
ND
FU
ND
FU
ND
FU
ND
FU
ND
FU
ND
+,*+(5�('8&$7,21�
UN
IVER
SITY
OF
MAR
YLAN
D, B
ALTI
MO
RE
CAM
PUS
62
6,32
5,47
0 48
3,34
8,20
0 1,
109,
673,
670
641,
693,
692
483,
411,
770
1,12
5,10
5,46
2 U
NIV
ERSI
TY O
F M
ARYL
AND
, CO
LLEG
E P
ARK
CAM
PUS
1,
561,
152,
302
470,
131,
009
2,03
1,28
3,31
1 1,
607,
424,
921
484,
020,
330
2,09
1,44
5,25
1 BO
WIE
STA
TE U
NIV
ERSI
TY
101,
734,
786
23,0
00,0
00
124,
734,
786
103,
182,
388
23,0
00,0
00
126,
182,
388
TOW
SON
UN
IVER
SITY
43
7,19
5,74
1 50
,112
,331
48
7,30
8,07
2 45
0,37
5,13
5 50
,112
,331
50
0,48
7,46
6 U
NIV
ERSI
TY O
F M
ARYL
AND
EAS
TER
N S
HO
RE
11
0,55
9,05
6 33
,381
,537
14
3,94
0,59
3 10
6,06
3,29
3 33
,390
,279
13
9,45
3,57
2 FR
OST
BUR
G S
TATE
UN
IVER
SITY
10
5,91
3,99
1 13
,281
,000
11
9,19
4,99
1 10
8,25
3,03
5 13
,281
,000
12
1,53
4,03
5 C
OPP
IN S
TATE
UN
IVER
SITY
74
,941
,407
18
,000
,000
92
,941
,407
75
,113
,213
18
,000
,000
93
,113
,213
U
NIV
ERSI
TY O
F B
ALTI
MO
RE
11
2,92
3,26
4 23
,872
,426
13
6,79
5,69
0 11
5,35
0,74
0 23
,872
,426
13
9,22
3,16
6 SA
LISB
UR
Y U
NIV
ERSI
TY
184,
812,
062
13,2
25,0
00
198,
037,
062
193,
301,
594
13,0
00,0
00
206,
301,
594
UN
IVER
SITY
OF
MAR
YLAN
D U
NIV
ERSI
TY C
OLL
EGE
36
5,42
0,69
6 42
,274
,732
40
7,69
5,42
8 36
8,71
8,63
3 42
,274
,732
41
0,99
3,36
5 U
NIV
ERSI
TY O
F M
ARYL
AND
BAL
TIM
OR
E C
OU
NTY
34
2,66
8,16
3 92
,500
,000
43
5,16
8,16
3 35
5,90
8,12
8 92
,883
,636
44
8,79
1,76
4 U
NIV
ERSI
TY O
F M
ARYL
AND
CEN
TER
FO
R E
NVI
RO
NM
ENTA
L S
CIE
NC
E
29,9
73,8
88
18,2
03,1
13
48,1
77,0
01
30,0
13,9
82
18,2
03,1
13
48,2
17,0
95
UN
IVER
SITY
SYS
TEM
OF
MAR
YLAN
D O
FFIC
E
32,0
47,1
89
3,00
0,00
0
35,0
47,1
89
32,4
80,0
32
3,00
0,00
0 35
,480
,032
BA
LTIM
OR
E C
ITY
CO
MM
UN
ITY
CO
LLEG
E
66,2
91,7
83
24,0
01,2
79
90,2
93,0
62
65,4
11,0
70
20,3
35,9
61
85,7
47,0
31
ST. M
ARY'
S C
OLL
EGE
OF
MAR
YLAN
D
70,9
48,9
76
5,10
0,00
0 76
,048
,976
67
,384
,673
5,
300,
000
72,6
84,6
73
MO
RG
AN
STA
TE U
NIV
ERSI
TY
191,
738,
246
50,6
42,8
58
242,
381,
104
195,
178,
820
53,5
18,6
25
248,
697,
445
68%727$/���+,*+(5�('8&$7,21
�������������
�������������
�������������
�������������
�������������
�������������
'(),&,(1&<�$335235,$7,21�$1'�&217,1*(17�5('8&7,21
U
NIV
ERSI
TY S
YSTE
M O
F M
ARYL
AND
4,
054,
000
4,05
4,00
0 (4
,000
,000
)
(4,0
00,0
00)
+,*+(5�('8&$7,21�$1'�'(),&,(1&<�68%727$/
�������������
�������������
/(66��*(1(5$/�
�63(&,$/�)81'6�,1�+,*+(5�('8&$7,21
G
EN
ERAL
FU
ND
S
1,41
3,41
3,49
0 1,
450,
596,
376
HIG
HE
R E
DU
CAT
ION
INVE
STM
ENT
FUN
DS
66,2
98,0
00
62,7
21,0
00
OTH
ER S
PEC
IAL
FUN
DS
8,
617,
441
8,79
5,18
4 D
EFIC
IEN
CY
APP
RO
PRIA
TIO
N
4,05
4,00
0
727$/�+,*+(5�('8&$7,21
�������������
�������������
*5$1'�727$/�)25�$33(1',;�&
��������������
��������������
C.23
$33(1',;�' 6800$5<�2)�23(5$7,1*�%8'*(76�%<�2%-(&7
&/$66,),&$7,216�)25�),6&$/�<($56������$1'����� 727$/�)81'6
)<����� )<����� ,1&5($6(� 2%-(&7 &/$66,),&$7,21 $335235,$7,21 $//2:$1&( �'(&5($6(�
� 6$/$5,(6�$1'�:$*(6 ���������������������� ������������������������ ��������������������� � 7(&+1,&$/�$1'�63(&,$/�)((6 ����������������������� ������������������������� �������������������� � &20081,&$7,216 ����������������������� ������������������������� �������������������� � 75$9(/ ����������������������� ������������������������� ��������������������� � )8(/�$1'�87,/,7,(6 ����������������������� ������������������������� ���������������������� � 02725�9(+,&/(�23(5$7,21 ����������������������� ������������������������� ��������������������� � &2175$&78$/�6(59,&(6 ��������������������� ����������������������� ������������������ � 6833/,(6�$1'�0$7(5,$/6 ����������������������� ������������������������� �������������������� �� (48,30(17�5(3/$&(0(17 ������������������������ ����������� ��������������������� �� (48,30(17�$'',7,21$/ ����������������������� ������������������������� �������������������� �� *5$176��68%6,',(6�$1' ��������������������� ����������������������� �������������������
���&2175,%87,216 �� ),;('�&+$5*(6 ���������������������� ������������������������ �������������������� �� /$1'�$1'�6758&785(6 ���������������������� ������������������������ ��������������������
���727$/ ��������������������� ����������������������� ������������������
'(),&,(1&,(6� ���������������������� &217,1*(17�5('8&7,216� ��������������������������� (67,0$7('�5(9(56,216 �������������������������������������������������
727$/ �������������������������������������������������������������������
*(1(5$/�)81'6 63(&,$/�)81'6 )('(5$/�)81'6 5(,0%856$%/(�)81'6 &855(17�815(675,&7('�)81'6 &855(17�5(675,&7('�)81'6 ���727$/
��������������������� ���������������������� ��������������������� ����������������������� ���������������������� ���������������������� ���������������������
����������������������� ������������������������ ����������������������� ������������������������� ������������������������ ������������������������ �����������������������
��������������������� ������������������� �������������������� ��������������������� �������������������� �������������������� �������������������
/(66��)81'6�,1�+,*+(5�('8&$7,21 ����������������������� ������������������������� ��������������������� /(66��5(,0%856$%/(�)81'6 ������������������������ �������������������������� ��������������������
*5$1'�727$/ ��������������������� ����������������������� �������������������
'��
$33(1',;�(
3(56211(/�'(7$,/�7$%/(�����$87+25,=('�326,7,216�)520�-8/<���������72�7+(�)<������$//2:$1&(
�%HJLQQLQJ�RI� �$GMXVW��
�$SSURYHG�E\� �$JHQF\�
�$JHQF\�
�,QWHU$JHQF\�
�)<������
�%XGJHW�
�)<������
)<������
PHQWV�
%3:�
$EROLWLRQV�
7UDQVIHUV�
7UDQVIHUV�
�'HILFLHQFLHV�
$SSURS��
7UDQVIHUV�
��$EROLWLRQV�
��1HZ�
$OORZDQFH�
GE
NE
RA
L A
SS
EM
BLY
OF
MA
RY
LAN
D
749.
00
--
--
--
74
9.00
--
-
749.
00
JUD
ICIA
RY
3,
950.
50
--
--
--
3,
950.
50
--
38
.50
3,98
9.00
/(*,6/$7,9(�$1'�-8',&,$/�%5$1&+(6�68%727$/
����������������
�� ��
�� ��
�� ��
����������������
�� ��
������������
����������������
OFF
ICE
OF
THE
PU
BLI
C D
EFE
ND
ER
88
8.50
-
--
--
-
888.
50 -
--
88
8.50
OFF
ICE
OF
THE
ATT
OR
NE
Y G
EN
ER
AL
263.
50
--
-
1.00
--
26
4.50
--
-
264.
50
OFF
ICE
OF
THE
STA
TE P
RO
SE
CU
TOR
13
.00
--
--
--
13
.00
--
-
13.0
0
MA
RY
LAN
D T
AX
CO
UR
T 8.
00 -
--
--
-
8.00
--
-
8.00
PU
BLI
C S
ER
VIC
E C
OM
MIS
SIO
N
136.
00
--
--
--
13
6.00
--
-
136.
00
OFF
ICE
OF
THE
PE
OP
LE'S
CO
UN
SE
L 19
.00
--
--
--
19
.00
--
-
19.0
0
SU
BS
EQ
UE
NT
INJU
RY
FU
ND
17
.00
--
--
--
17
.00
--
-
17.0
0
UN
INS
UR
ED
EM
PLO
YE
RS
' FU
ND
13
.00
--
-
1.00
--
14
.00
--
-
14.0
0
WO
RK
ER
S' C
OM
PE
NS
ATI
ON
CO
MM
ISS
ION
11
5.00
-
--
--
-
115.
00 -
--
11
5.00
BO
AR
D O
F P
UB
LIC
WO
RK
S
9.00
--
--
--
9.
00 -
--
9.
00
EXE
CU
TIV
E D
EP
AR
TME
NT
- GO
VE
RN
OR
83
.50
--
--
--
83
.50
-
(1.0
0) -
82
.50
OFF
ICE
OF
THE
DE
AF
AN
D H
AR
D O
F H
EA
RIN
G
3.00
--
--
--
3.
00 -
--
3.
00
DE
PA
RTM
EN
T O
F D
ISA
BIL
ITIE
S
26.6
0 -
--
--
-
26.6
0 -
--
26
.60
MA
RY
LAN
D E
NE
RG
Y A
DM
INIS
TRA
TIO
N
28.0
0 -
--
--
-
28.0
0 -
--
28
.00
EXE
CU
TIV
E D
EP
T-B
OA
RD
S, C
OM
MIS
SIO
NS
AN
D O
FFIC
ES
10
1.10
-
--
--
-
101.
10 -
--
10
1.10
SE
CR
ETA
RY
OF
STA
TE
25.0
0 -
--
--
-
25.0
0 -
--
25
.00
HIS
TOR
IC S
T. M
AR
Y'S
CIT
Y C
OM
MIS
SIO
N
29.0
0 -
--
--
-
29.0
0 -
--
29
.00
GO
VE
RN
OR
'S O
FFIC
E F
OR
CH
ILD
RE
N
15.0
0 -
--
-
1.00
-
16.0
0 -
--
16
.00
INTE
RA
GE
NC
Y C
OM
MIT
TEE
ON
SC
HO
OL
CO
NS
TRU
CTI
ON
19
.00
--
--
--
19
.00
--
-
19.0
0
DE
PA
RTM
EN
T O
F A
GIN
G
45.7
0 -
--
(4
.00)
--
41
.70
--
-
41.7
0
MA
RY
LAN
D C
OM
MIS
SIO
N O
N C
IVIL
RIG
HTS
31
.00
--
--
--
31
.00
--
-
31.0
0
STA
TE B
OA
RD
OF
ELE
CTI
ON
S
41.8
0 -
--
--
-
41.8
0 -
--
41
.80
MA
RY
LAN
D S
TATE
BO
AR
D O
F C
ON
TRA
CT
AP
PE
ALS
-
--
--
--
--
--
DE
PA
RTM
EN
T O
F P
LAN
NIN
G
136.
00
--
-
(5.0
0) -
-
131.
00 -
--
13
1.00
MIL
ITA
RY
DE
PA
RTM
EN
T O
PE
RA
TIO
NS
AN
D M
AIN
TEN
AN
CE
29
7.50
(1
.00)
--
(3
.00)
--
29
3.50
--
-
293.
50
E.1
$33(1',;�(
3(56211(/�'(7$,/�7$%/(�����$87+25,=('�326,7,216�)520�-8/<���������72�7+(�)<������$//2:$1&(
�%HJLQQLQJ�RI� �$GMXVW��
�$SSURYHG�E\� �$JHQF\�
�$JHQF\�
�,QWHU$JHQF\�
�)<������
�%XGJHW�
�)<������
)<������
PHQWV�
%3:�
$EROLWLRQV�
7UDQVIHUV�
7UDQVIHUV�
�'HILFLHQFLHV�
$SSURS��
7UDQVIHUV�
��$EROLWLRQV�
��1HZ�
$OORZDQFH�
MD
INS
TITU
TE F
OR
EM
ER
GE
NC
Y M
ED
ICA
L S
ER
VIC
ES
SY
STE
MS
94
.00
--
--
--
94
.00
--
-
94.0
0
DE
PA
RTM
EN
T O
F V
ETE
RA
NS
AFF
AIR
S
83.0
0 -
--
--
-
83.0
0 -
--
83
.00
STA
TE A
RC
HIV
ES
62
.50
--
--
--
62
.50
--
-
62.5
0
MA
RY
LAN
D H
EA
LTH
BE
NE
FIT
EXC
HA
NG
E
68.0
0 -
--
(1
.00)
--
67
.00
--
-
67.0
0
MA
RY
LAN
D H
EA
LTH
INS
UR
AN
CE
PR
OG
RA
M
--
--
--
--
--
-
MA
RY
LAN
D IN
SU
RA
NC
E A
DM
INIS
TRA
TIO
N
257.
00
--
--
--
25
7.00
--
-
257.
00
CA
NA
L P
LAC
E P
RE
SE
RV
ATI
ON
AN
D D
EV
ELO
PM
EN
T A
UTH
OR
ITY
3.
00 -
--
--
-
3.00
--
-
3.00
OFF
ICE
OF
AD
MIN
ISTR
ATI
VE
HE
AR
ING
S
118.
00
--
--
--
11
8.00
--
-
118.
00
OFF
ICE
OF
THE
CO
MP
TRO
LLE
R
73.0
0 -
--
-
1.00
-
74.0
0 -
--
74
.00
GE
NE
RA
L A
CC
OU
NTI
NG
DIV
ISIO
N
43.0
0 -
--
--
-
43.0
0 -
--
43
.00
BU
RE
AU
OF
RE
VE
NU
E E
STI
MA
TES
10
.00
--
--
--
10
.00
--
-
10.0
0 R
EV
EN
UE
AD
MIN
ISTR
ATI
ON
DIV
ISIO
N
363.
60
--
--
3.
00 -
36
6.60
--
-
366.
60
CO
MP
LIA
NC
E D
IVIS
ION
39
4.20
-
--
-
(3.1
0) -
39
1.10
--
-
391.
10
FIE
LD E
NFO
RC
EM
EN
T D
IVIS
ION
61
.00
--
--
--
61
.00
--
-
61.0
0 C
EN
TRA
L P
AY
RO
LL B
UR
EA
U
31.1
0 -
--
-
0.10
-
31.2
0 -
--
31
.20
INFO
RM
ATI
ON
TE
CH
NO
LOG
Y D
IVIS
ION
13
9.00
-
--
-
(1.0
0) -
13
8.00
--
-
138.
00
CO
MP
TRO
LLE
R O
F M
AR
YLA
ND
1,
114.
90
--
--
--
1,
114.
90
--
-1,
114.
90
TRE
AS
UR
Y M
AN
AG
EM
EN
T 40
.00
--
--
--
40
.00
--
-
40.0
0
INS
UR
AN
CE
PR
OTE
CTI
ON
20
.00
--
--
--
20
.00
--
-
20.0
0
STA
TE T
RE
AS
UR
ER
'S O
FFIC
E
60.0
0 -
--
--
-
60.0
0 -
--
60.0
0
STA
TE D
EP
AR
TME
NT
OF
AS
SE
SS
ME
NTS
AN
D T
AXA
TIO
N
600.
30
--
-
(5.0
0) -
-
595.
30 -
(3
.00)
-
592.
30
MA
RY
LAN
D L
OTT
ER
Y A
ND
GA
MIN
G C
ON
TRO
L A
GE
NC
Y
324.
10
--
--
--
32
4.10
--
-
324.
10
PR
OP
ER
TY T
AX
AS
SE
SS
ME
NT
AP
PE
ALS
BO
AR
DS
8.
00 -
--
--
-
8.00
--
-
8.00
OFF
ICE
OF
THE
SE
CR
ETA
RY
15
8.00
-
--
-
1.00
-
159.
00 -
--
15
9.00
O
FFIC
E O
F P
ER
SO
NN
EL
SE
RV
ICE
S A
ND
BE
NE
FITS
12
5.00
-
--
14
.00
(1.6
0) -
13
7.40
--
-
137.
40
OFF
ICE
OF
BU
DG
ET
AN
ALY
SIS
25
.00
--
--
(0
.40)
-
24.6
0 -
--
24
.60
OFF
ICE
OF
CA
PIT
AL
BU
DG
ETI
NG
10
.00
--
--
1.
00 -
11
.00
--
-
11.0
0 D
EP
AR
TME
NT
OF
BU
DG
ET
AN
D M
AN
AG
EM
EN
T 31
8.00
-
--
14
.00
--
33
2.00
-
--
332.
00
OFF
ICE
OF
INFO
RM
ATI
ON
TE
CH
NO
LOG
Y
165.
60
--
-
86.0
0 -
-
251.
60 -
--
25
1.60
STA
TE R
ETI
RE
ME
NT
AG
EN
CY
19
7.00
-
--
--
-
197.
00 -
--
19
7.00
TEA
CH
ER
S A
ND
STA
TE E
MP
LOY
EE
S S
UP
PLE
ME
NTA
L R
ETI
RE
ME
NT
PLA
N
13.0
0 -
--
--
-
13.0
0 -
--
13
.00
OFF
ICE
OF
THE
SE
CR
ETA
RY
29
.00
--
--
(1
.00)
-
28.0
0 -
--
28
.00
OFF
ICE
OF
FAC
ILIT
IES
SE
CU
RIT
Y
178.
00
--
--
--
17
8.00
--
-
178.
00
OFF
ICE
OF
FAC
ILIT
IES
OP
ER
ATI
ON
AN
D M
AIN
TEN
AN
CE
20
4.00
-
--
(1
.00)
--
20
3.00
--
-
203.
00
OFF
ICE
OF
PR
OC
UR
EM
EN
T A
ND
LO
GIS
TIC
S
66.0
0 -
--
--
-
66.0
0 -
--
66
.00
OFF
ICE
OF
RE
AL
ES
TATE
25
.00
--
--
--
25
.00
--
-
25.0
0 O
FFIC
E O
F FA
CIL
ITIE
S P
LAN
NIN
G, D
ES
IGN
AN
D C
ON
STR
UC
TIO
N
80.0
0 -
--
-
1.00
-
81.0
0 -
--
81
.00
DE
PA
RTM
EN
T O
F G
EN
ER
AL
SE
RV
ICE
S
582.
00
--
-
(1.0
0) -
-
581.
00
--
-58
1.00
E.2
$33(1',;�(
3(56211(/�'(7$,/�7$%/(�����$87+25,=('�326,7,216�)520�-8/<���������72�7+(�)<������$//2:$1&(
�%HJLQQLQJ�RI� �$GMXVW��
�$SSURYHG�E\� �$JHQF\�
�$JHQF\�
�,QWHU$JHQF\�
�)<������
�%XGJHW�
�)<������
)<������
PHQWV�
%3:�
$EROLWLRQV�
7UDQVIHUV�
7UDQVIHUV�
�'HILFLHQFLHV�
$SSURS��
7UDQVIHUV�
��$EROLWLRQV�
��1HZ�
$OORZDQFH�
THE
SE
CR
ETA
RY
'S O
FFIC
E
299.
50
--
--
10
.00
-
309.
50
8.00
(2
.00)
-
315.
50
STA
TE H
IGH
WA
Y A
DM
INIS
TRA
TIO
N
2,98
8.50
-
--
-
(5.0
0) -
2,
983.
50
(8.0
0)
(17.
00)
-
2,95
8.50
M
AR
YLA
ND
PO
RT
AD
MIN
ISTR
ATI
ON
21
5.00
-
--
--
-
215.
00 -
--
21
5.00
M
OTO
R V
EH
ICLE
AD
MIN
ISTR
ATI
ON
1,
715.
50
--
--
(1
.00)
-
1,71
4.50
-
(7.0
0) -
1,
707.
50
MA
RY
LAN
D T
RA
NS
IT A
DM
INIS
TRA
TIO
N
3,39
1.50
-
--
-
(2.0
0) -
3,
389.
50
- (2
2.00
) -
3,
367.
50
MA
RY
LAN
D A
VIA
TIO
N A
DM
INIS
TRA
TIO
N
497.
50
--
--
(2
.00)
-
495.
50 -
(2
.00)
-
493.
50
DE
PA
RTM
EN
T O
F TR
AN
SP
OR
TATI
ON
9,
107.
50
--
--
--
9,
107.
50
- (5
0.00
) -
9,05
7.50
OFF
ICE
OF
THE
SE
CR
ETA
RY
12
9.50
-
--
(1
1.00
) (7
.50)
-
111.
00 -
--
11
1.00
FO
RE
ST
SE
RV
ICE
86
.00
--
--
--
86
.00
--
-
86.0
0 W
ILD
LIFE
AN
D H
ER
ITA
GE
SE
RV
ICE
85
.00
--
--
--
85
.00
--
-
85.0
0 M
AR
YLA
ND
PA
RK
SE
RV
ICE
24
8.50
-
--
-
1.50
-
250.
00 -
--
25
0.00
LA
ND
AC
QU
ISIT
ION
AN
D P
LAN
NIN
G
29.5
0 -
--
--
-
29.5
0 -
--
29
.50
LIC
EN
SIN
G A
ND
RE
GIS
TRA
TIO
N S
ER
VIC
E
33.0
0 -
--
--
-
33.0
0 -
--
33
.00
NA
TUR
AL
RE
SO
UR
CE
S P
OLI
CE
32
2.00
-
--
--
-
322.
00 -
-
19.0
0 34
1.00
E
NG
INE
ER
ING
AN
D C
ON
STR
UC
TIO
N
43.0
0 -
--
--
-
43.0
0 -
--
43
.00
CR
ITIC
AL
AR
EA
CO
MM
ISS
ION
15
.00
--
--
--
15
.00
-
(1.0
0) -
14
.00
BO
ATI
NG
SE
RV
ICE
S
40.0
0 -
--
-
(40.
00)
--
--
-
RE
SO
UR
CE
AS
SE
SS
ME
NT
SE
RV
ICE
84
.00
--
--
3.
00 -
87
.00
--
-
87.0
0 M
AR
YLA
ND
EN
VIR
ON
ME
NTA
L TR
US
T 8.
00 -
--
--
-
8.00
--
-
8.00
C
HE
SA
PE
AK
E A
ND
CO
AS
TAL
SE
RV
ICE
55
.90
--
--
11
.00
-
66.9
0 -
--
66
.90
FIS
HIN
G A
ND
BO
ATI
NG
SE
RV
ICE
S
146.
10
--
--
32
.00
-
178.
10 -
--
17
8.10
D
EP
AR
TME
NT
OF
NA
TUR
AL
RE
SO
UR
CE
S
1,32
5.50
-
--
(1
1.00
) -
-
1,31
4.50
-
(1.0
0)
19.0
0 1,
332.
50
OFF
ICE
OF
THE
SE
CR
ETA
RY
56
.50
--
-
(10.
00)
1.00
-
47.5
0 -
--
47
.50
OFF
ICE
OF
MA
RK
ETI
NG
, AN
IMA
L IN
DU
STR
IES
AN
D C
ON
SU
ME
R S
ER
VIC
ES
86
.10
--
--
--
86
.10
--
-
86.1
0 O
FFIC
E O
F P
LAN
T IN
DU
STR
IES
AN
D P
ES
T M
AN
AG
EM
EN
T 90
.00
--
--
2.
00 -
92
.00
-
(1.0
0) -
91
.00
OFF
ICE
OF
RE
SO
UR
CE
CO
NS
ER
VA
TIO
N
133.
50
--
--
(3
.00)
-
130.
50 -
--
13
0.50
D
EP
AR
TME
NT
OF
AG
RIC
ULT
UR
E
366.
10
--
-
(10.
00)
--
35
6.10
-
(1.0
0) -
355.
10
OFF
ICE
OF
THE
SE
CR
ETA
RY
33
6.00
-
--
(1
.00)
1.
00 -
33
6.00
--
-
336.
00
RE
GU
LATO
RY
SE
RV
ICE
S
463.
30
--
--
--
46
3.30
--
-
463.
30
DE
PU
TY S
EC
RE
TAR
Y F
OR
PU
BLI
C H
EA
LTH
SE
RV
ICE
S
62.5
0 -
--
-
1.00
-
63.5
0
12.0
0 -
-
75.5
0 O
FFIC
E O
F P
OP
ULA
TIO
N H
EA
LTH
IMP
RO
VE
ME
NT
6.00
--
--
--
6.
00
3.00
--
9.
00
PR
EV
EN
TIO
N A
ND
HE
ALT
H P
RO
MO
TIO
N A
DM
INIS
TRA
TIO
N
422.
80
--
--
(3
.00)
-
419.
80
(2.0
0) -
-
417.
80
OFF
ICE
OF
THE
CH
IEF
ME
DIC
AL
EXA
MIN
ER
79
.40
--
--
1.
00 -
80
.40
--
-
80.4
0 O
FFIC
E O
F P
RE
PA
RE
DN
ES
S A
ND
RE
SP
ON
SE
25
.00
--
--
--
25
.00
--
-
25.0
0 W
ES
TER
N M
AR
YLA
ND
CE
NTE
R
238.
00
--
--
(2
.00)
-
236.
00 -
--
23
6.00
D
EE
R'S
HE
AD
CE
NTE
R
232.
80
--
--
(1
.50)
-
231.
30 -
--
23
1.30
LA
BO
RA
TOR
IES
AD
MIN
ISTR
ATI
ON
21
4.00
-
--
--
-
214.
00
(12.
00)
--
20
2.00
D
EP
UTY
SE
CR
ETA
RY
FO
R B
EH
AV
IOR
AL
HE
ALT
H
15.0
0 -
--
--
-
15.0
0 -
--
15
.00
BE
HA
VIO
RA
L H
EA
LTH
AD
MIN
ISTR
ATI
ON
14
3.90
-
--
(1
.00)
8.
00 -
15
0.90
--
-
150.
90
THO
MA
S B
. FIN
AN
HO
SP
ITA
L C
EN
TER
18
9.00
-
--
-
(5.5
0) -
18
3.50
--
-
183.
50
RE
GIO
NA
L IN
STI
TUTE
FO
R C
HIL
DR
EN
& A
DO
LES
CE
NTS
-BA
LTIM
OR
E
108.
50
--
--
--
10
8.50
--
-
108.
50
EA
STE
RN
SH
OR
E H
OS
PIT
AL
CE
NTE
R
175.
90
--
--
(1
0.50
) -
16
5.40
--
-
165.
40
SP
RIN
GFI
ELD
HO
SP
ITA
L C
EN
TER
68
0.50
-
--
-
45.5
0 -
72
6.00
--
-
726.
00
SP
RIN
G G
RO
VE
HO
SP
ITA
L C
EN
TER
76
5.00
-
--
-
(27.
50)
-
737.
50 -
--
73
7.50
C
LIFT
ON
T. P
ER
KIN
S H
OS
PIT
AL
CE
NTE
R
602.
25
--
--
(1
9.00
) -
58
3.25
--
-
583.
25
JOH
N L
. GIL
DN
ER
RE
GIO
NA
L IN
STI
TUTE
FO
R C
HIL
DR
EN
AN
D A
DO
LES
CE
NTS
11
8.10
-
--
-
12.5
0 -
13
0.60
--
-
130.
60
BE
HA
VIO
RA
L H
EA
LTH
AD
MIN
ISTR
ATI
ON
FA
CIL
ITY
MA
INTE
NA
NA
NC
E
2.00
--
--
--
2.
00 -
--
2.
00
DE
VE
LOP
ME
NTA
L D
ISA
BIL
ITIE
S A
DM
INIS
TRA
TIO
N
151.
00
--
--
3.
00 -
15
4.00
--
-
154.
00
HO
LLY
CE
NTE
R
213.
50
--
--
--
21
3.50
--
-
213.
50
DD
A C
OU
RT
INV
OLV
ED
SE
RV
ICE
DE
LIV
ER
Y S
YS
TEM
98
.00
--
--
(2
.00)
-
96.0
0 -
--
96
.00
PO
TOM
AC
CE
NTE
R
136.
00
--
--
(1
.00)
-
135.
00 -
--
13
5.00
D
EV
ELO
PM
EN
TAL
DIS
AB
ILIT
IES
AD
MIN
ISTR
ATI
ON
FA
CIL
ITY
2.
00 -
--
--
-
2.00
--
-
2.00
M
ED
ICA
L C
AR
E P
RO
GR
AM
S A
DM
INIS
TRA
TIO
N
603.
50
--
--
--
60
3.50
--
-
603.
50
HE
ALT
H R
EG
ULA
TOR
Y C
OM
MIS
SIO
NS
98
.90
--
--
--
98
.90
(1
.00)
--
97
.90
DE
PA
RTM
EN
T O
F H
EA
LTH
AN
D M
EN
TAL
HY
GIE
NE
6,
182.
85
--
-
(2.0
0) -
-
6,18
0.85
-
--
6,18
0.85
E.3
$33(1',;�(
3(56211(/�'(7$,/�7$%/(�����$87+25,=('�326,7,216�)520�-8/<���������72�7+(�)<������$//2:$1&(
�%HJLQQLQJ�RI� �$GMXVW��
�$SSURYHG�E\� �$JHQF\�
�$JHQF\�
�,QWHU$JHQF\�
�)<������
�%XGJHW�
�)<������
)<������
PHQWV�
%3:�
$EROLWLRQV�
7UDQVIHUV�
7UDQVIHUV�
�'HILFLHQFLHV�
$SSURS��
7UDQVIHUV�
��$EROLWLRQV�
��1HZ�
$OORZDQFH�
OFF
ICE
OF
THE
SE
CR
ETA
RY
13
9.00
-
--
--
-
139.
00 -
--
13
9.00
S
OC
IAL
SE
RV
ICE
S A
DM
INIS
TRA
TIO
N
120.
00
--
--
(7
.00)
-
113.
00 -
--
11
3.00
O
PE
RA
TIO
NS
OFF
ICE
18
2.00
-
--
(1
.00)
--
18
1.00
--
-
181.
00
OFF
ICE
OF
TEC
HN
OLO
GY
FO
R H
UM
AN
SE
RV
ICE
S
100.
00
--
--
2.
00 -
10
2.00
--
-
102.
00
LOC
AL
DE
PA
RTM
EN
T O
PE
RA
TIO
NS
5,
387.
88
--
(4
0.00
) -
10.0
0 -
5,
357.
88
--
-
5,35
7.88
C
HIL
D S
UP
PO
RT
EN
FOR
CE
ME
NT
AD
MIN
ISTR
ATI
ON
69
.30
--
--
--
69
.30
--
-
69.3
0 FA
MIL
Y IN
VE
STM
EN
T A
DM
INIS
TRA
TIO
N
266.
87
--
--
(5
.00)
-
261.
87 -
--
26
1.87
D
EP
AR
TME
NT
OF
HU
MA
N R
ES
OU
RC
ES
6,
265.
05
--
(4
0.00
) (1
.00)
--
6,
224.
05
--
-6,
224.
05
OFF
ICE
OF
THE
SE
CR
ETA
RY
12
2.47
-
--
(1
.00)
(1
.00)
-
120.
47 -
--
12
0.47
D
IVIS
ION
OF
AD
MIN
ISTR
ATI
ON
17
0.00
-
--
(1
7.00
) 2.
00 -
15
5.00
--
-
155.
00
DIV
ISIO
N O
F FI
NA
NC
IAL
RE
GU
LATI
ON
83
.60
--
--
--
83
.60
--
-
83.6
0 D
IVIS
ION
OF
LAB
OR
AN
D IN
DU
STR
Y
193.
00
--
--
(3
.00)
-
190.
00 -
--
19
0.00
D
IVIS
ION
OF
RA
CIN
G
7.00
--
--
--
7.
00 -
--
7.
00
DIV
ISIO
N O
F O
CC
UP
ATI
ON
AL
AN
D P
RO
FES
SIO
NA
L LI
CE
NS
ING
68
.50
--
--
--
68
.50
--
-
68.5
0 D
IVIS
ION
OF
WO
RK
FOR
CE
DE
VE
LOP
ME
NT
AN
D A
DU
LT L
EA
RN
ING
40
7.20
-
--
3.
00
3.00
-
413.
20 -
(6
.00)
-
407.
20
DIV
ISIO
N O
F U
NE
MP
LOY
ME
NT
INS
UR
AN
CE
47
5.90
-
--
-
(1.0
0) -
47
4.90
-
(15.
00)
-
459.
90
DE
PA
RTM
EN
T O
F LA
BO
R, L
ICE
NS
ING
, AN
D R
EG
ULA
TIO
N
1,52
7.67
-
--
(1
5.00
) -
-
1,51
2.67
-
(21.
00)
-1,
491.
67
OFF
ICE
OF
THE
SE
CR
ETA
RY
50
7.00
-
--
1.
00
20.0
0 -
52
8.00
--
-
528.
00
DE
PU
TY S
EC
RE
TAR
Y F
OR
OP
ER
ATI
ON
S
519.
00
1.00
--
-
(8.0
0) -
51
2.00
--
-
512.
00
MA
RY
LAN
D C
OR
RE
CTI
ON
AL
EN
TER
PR
ISE
S
189.
00
--
--
(2
.00)
-
187.
00 -
--
18
7.00
D
IVIS
ION
OF
CO
RR
EC
TIO
N -
HE
AD
QU
AR
TER
S
212.
00
--
--
(9
.00)
-
203.
00 -
--
20
3.00
M
AR
YLA
ND
PA
RO
LE C
OM
MIS
SIO
N
70.0
0
(1.0
0) -
--
3.
00 -
72
.00
--
-
72.0
0 D
IVIS
ION
OF
PA
RO
LE A
ND
PR
OB
ATI
ON
10
6.00
-
--
-
5.00
-
111.
00 -
--
11
1.00
P
ATU
XEN
T IN
STI
TUTI
ON
45
6.00
-
--
-
(4.0
0) -
45
2.00
--
-
452.
00
INM
ATE
GR
IEV
AN
CE
OFF
ICE
7.00
--
--
--
7.
00 -
--
7.
00
PO
LIC
E A
ND
CO
RR
EC
TIO
NA
L TR
AIN
ING
CO
MM
ISS
ION
S
93.8
0 -
--
-
(24.
00)
-
69.8
0 -
--
69
.80
CR
IMIN
AL
INJU
RIE
S C
OM
PE
NS
ATI
ON
BO
AR
D
11.0
0 -
--
--
-
11.0
0 -
--
11
.00
MA
RY
LAN
D C
OM
MIS
SIO
N O
N C
OR
RE
CTI
ON
AL
STA
ND
AR
DS
4.
00 -
--
--
-
4.00
--
-
4.00
D
IVIS
ION
OF
CO
RR
EC
TIO
N -
WE
ST
RE
GIO
N
2,59
8.50
-
--
-
(10.
00)
-
2,58
8.50
-
--
2,
588.
50
DIV
ISIO
N O
F P
AR
OLE
AN
D P
RO
BA
TIO
N -
WE
ST
RE
GIO
N
233.
00
--
--
(1
.00)
-
232.
00 -
--
23
2.00
D
IVIS
ION
OF
CO
RR
EC
TIO
N -
EA
ST
RE
GIO
N
2,79
1.50
-
--
(2
.00)
(1
8.00
) -
2,
771.
50
--
-
2,77
1.50
D
IVIS
ION
OF
PA
RO
LE A
ND
PR
OB
ATI
ON
- E
AS
T R
EG
ION
32
8.00
-
--
--
-
328.
00 -
--
32
8.00
D
IVIS
ION
OF
PA
RO
LE A
ND
PR
OB
ATI
ON
- C
EN
TRA
L R
EG
ION
52
6.00
-
--
-
7.00
-
533.
00 -
--
53
3.00
D
IVIS
ION
OF
PR
ETR
IAL
DE
TEN
TIO
N
2,30
4.60
-
--
-
40.0
0 -
2,
344.
60
--
-
2,34
4.60
Le
ss: B
udge
t Bill
Pos
ition
Red
uctio
n (4
00.0
0)
(400
.00)
D
EP
AR
TME
NT
OF
PU
BLI
C S
AFE
TY A
ND
CO
RR
EC
TIO
NA
L S
ER
VIC
ES
10
,956
.40
--
-
(1.0
0)
(1.0
0) -
10
,954
.40
- (4
00.0
0)
-10
,554
.40
HE
AD
QU
AR
TER
S
1,41
4.40
-
--
(1
8.00
) 1.
00 -
1,
397.
40
--
-
1,39
7.40
M
AR
YLA
ND
LO
NG
ITU
DIN
AL
DA
TA S
YS
TEM
CE
NTE
R
12.5
0 -
--
1.
00
(1.0
0) -
12
.50
--
-
12.5
0
STA
TE D
EP
AR
TME
NT
OF
ED
UC
ATI
ON
1,
426.
90
--
-
(17.
00)
--
1,
409.
90
--
-1,
409.
90
MA
RY
LAN
D P
UB
LIC
BR
OA
DC
AS
TIN
G C
OM
MIS
SIO
N
145.
00
--
--
--
14
5.00
--
-
145.
00
MA
RY
LAN
D H
IGH
ER
ED
UC
ATI
ON
CO
MM
ISS
ION
54
.60
--
--
--
54
.60
--
-
54.6
0
MA
RY
LAN
D S
CH
OO
L FO
R T
HE
DE
AF
330.
50
--
--
--
33
0.50
--
-
330.
50
OFF
ICE
OF
THE
SE
CR
ETA
RY
48
.00
--
--
--
48
.00
6.
10 -
-
54.1
0 D
IVIS
ION
OF
CR
ED
IT A
SS
UR
AN
CE
50
.00
--
--
--
50
.00
0.
90 -
-
50.9
0 D
IVIS
ION
OF
NE
IGH
BO
RH
OO
D R
EV
ITA
LIZA
TIO
N
32.0
0 -
--
-
(2.0
0) -
30
.00
--
-
30.0
0 D
IVIS
ION
OF
DE
VE
LOP
ME
NT
FIN
AN
CE
14
3.00
-
--
--
-
143.
00
(2.0
0) -
-
141.
00
DIV
ISIO
N O
F IN
FOR
MA
TIO
N T
EC
HN
OLO
GY
14
.00
--
-
(5.0
0) -
-
9.00
--
-
9.00
D
IVIS
ION
OF
FIN
AN
CE
AN
D A
DM
INIS
TRA
TIO
N
43.0
0 -
--
-
2.00
-
45.0
0
(5.0
0) -
-
40.0
0 D
EP
AR
TME
NT
OF
HO
US
ING
AN
D C
OM
MU
NIT
Y D
EV
ELO
PM
EN
T 33
0.00
-
--
(5
.00)
--
32
5.00
-
--
325.
00
E.4
$33(1',;�(
3(56211(/�'(7$,/�7$%/(�����$87+25,=('�326,7,216�)520�-8/<���������72�7+(�)<������$//2:$1&(
�%HJLQQLQJ�RI� �$GMXVW��
�$SSURYHG�E\� �$JHQF\�
�$JHQF\�
�,QWHU$JHQF\�
�)<������
�%XGJHW�
�)<������
)<������
PHQWV�
%3:�
$EROLWLRQV�
7UDQVIHUV�
7UDQVIHUV�
�'HILFLHQFLHV�
$SSURS��
7UDQVIHUV�
��$EROLWLRQV�
��1HZ�
$OORZDQFH�
OFFICE OF THE SECRETARY
93.00
-
--
(1.00)
--
92.00
--
-92.00
DIVISION OF BUSINESS AND INDUSTRY SECTOR DEVELOPMENT
63.00
-
--
--
-63.00
--
-63.00
DIVISION OF TOURISM, FILM AND THE ARTS
38.00
-
--
--
-38.00
--
-38.00
DEPARTMENT OF COMMERCE
194.00
--
-(1.00)
--
193.00
--
-193.00
OFFICE OF THE SECRETARY
14.00
-
--
-(1.00)
-
13.00
--
-13.00
OPERATIONAL SERVICES ADMINISTRATION
45.00
-
--
-1.00
-
46.00
--
-46.00
WATER MANAGEMENT ADMINISTRATION
257.50
--
-(2.00)
4.00
-
259.50
--
-259.50
SCIENCE SERVICES ADMINISTRATION
77.50
-
--
-(2.00)
-
75.50
--
-75.50
LAND MANAGEMENT ADMINISTRATION
238.00
--
--
(2.00)
-
236.00
--
-236.00
AIR AND RADIATION MANAGEMENT ADMINISTRATION
165.00
--
--
1.00
-
166.00
--
-166.00
COORDINATING OFFICES
116.00
--
-(17.00)
(1.00)
-
98.00
--
-98.00
DEPARTMENT OF THE ENVIRONMENT
913.00
--
-(19.00)
--
894.00
--
-894.00
OFFICE OF THE SECRETARY
36.00
-
--
-1.00
-
37.00
--
-37.00
DEPARTMENTAL SUPPORT
122.75
--
--
4.00
-
126.75
-
(2.00)
-
124.75
RESIDENTIAL AND COMMUNITY OPERATIONS
40.00
-
--
-3.00
-
43.00
--
-43.00
BALTIMORE CITY REGION
410.60
--
--
(17.00)
-
393.60
--
-393.60
CENTRAL REGION
287.00
--
-(1.00)
(2.00)
-
284.00
-
(2.00)
-
282.00
WESTERN REGION
418.50
--
--
14.00
-
432.50
-
(5.00)
-
427.50
EASTERN SHORE REGION
166.70
--
--
(1.00)
-
165.70
-
(1.00)
-
164.70
SOUTHERN REGION
157.50
--
--
6.00
-
163.50
-
(4.00)
-
159.50
METRO REGION
360.00
--
--
(8.00)
-
352.00
-
(6.00)
-
346.00
DEPARTMENT OF JUVENILE SERVICES
1,999.05
--
-(1.00)
--
1,998.05
-(20.00)
-1,978.05
MARYLAND STATE POLICE
2,366.00
--
--
--
2,366.00
--
-
2,366.00
FIRE PREVENTION COMMISSION AND FIRE MARSHAL
69.50
-
--
--
-69.50
--
-69.50
DEPARTMENT OF STATE POLICE
2,435.50
--
--
--
2,435.50
--
-2,435.50
�(;(&87,9(�%5$1&+�68%727$/
��������������
�������
��
����������������
�� ��
�� ��������������
��
�����������������
����������� ��������������
UNIVERSITY OF MARYLAND, BALTIMORE�&$0386�
4,892.64
(83.07)
(20.00)
--
--
4,789.57
--
-
4,789.57
UNIVERSITY OF MARYLAND, COLLEGE PARK�&$0386�
8,926.61
446.10
(40.00)
--
--
9,332.71
--
-
9,332.71
BOWIE STATE UNIVERSITY
544.00
-(2.00)
--
--
542.00
--
-542.00
TOWSON UNIVERSITY
2,117.00
23.00
(9.00)
--
--
2,131.00
--
-
2,131.00
UNIVERSITY OF MARYLAND EASTERN SHORE�
802.32
9.00
(4.00)
--
--
807.32
--
-807.32
FROSTBURG STATE UNIVERSITY
734.00
-(3.00)
--
--
731.00
--
-731.00
COPPIN STATE UNIVERSITY
442.00
-(2.00)
--
--
440.00
--
-440.00
UNIVERSITY OF BALTIMORE
721.50
(45.00)
(3.00)
--
--
673.50
-
(5.00)
-
668.50
SALISBURY UNIVERSITY
1,040.00
27.00
(5.00)
--
--
1,062.00
--
-
1,062.00
UNIVERSITY OF MARYLAND UNIVERSITY COLLEGE�
1,037.71
-(4.00)
--
--
1,033.71
--
-
1,033.71
UNIVERSITY OF MARYLAND BALTIMORE COUNTY�
1,994.16
11.56
(8.00)
--
--
1,997.72
--
-
1,997.72
UNIV OF MD CENTER FOR ENVIRONMENTAL SCIENCE�
273.86
-(1.00)
--
--
272.86
--
-272.86
UNIVERSITY SYSTEM OF MARYLAND OFFICE�
110.00
--
--
--
110.00
--
-110.00
UNIVERSITY SYSTEM OF MARYLAND
23,635.80
388.59
(101.00)
--
--
23,923.39
-(5.00)
-23,918.39
MORGAN STATE UNIVERSITY
1,129.00
-(12.00)
--
--
1,117.00
--
-
1,117.00
ST. MARY'S COLLEGE OF MARYLAND
422.00
8.00
--
--
-430.00
-
(1.00)
3.00
432.00
BALTIMORE CITY COMMUNITY COLLEGE
444.00
--
--
--
444.00
--
-444.00
+,*+(5�('8&$7,21�68%727$/
���������������
��������������� ������������������
��
�� ��
�� ���������������
��
������
� �������������
���������������
*5$1'�727$/�7$%/(��
���������������
��������������� ������������������
�����������������
�� ��
�� ���������������
��
������������������
������������ ���������������
(��
$33(1',;�(
3(56211(/�'(7$,/�7$%/(�����$87+25,=('�326,7,216�)520�-8/<���������72�7+(�)<������$//2:$1&(
�%HJLQQLQJ�RI� �$GMXVW��
�$SSURYHG�E\� �$JHQF\�
�$JHQF\�
�,QWHU$JHQF\�
�)<������
�%XGJHW�
�)<������
)<������
PHQWV�
%3:�
$EROLWLRQV�
7UDQVIHUV�
7UDQVIHUV�
�'HILFLHQFLHV�
$SSURS��
7UDQVIHUV�
��$EROLWLRQV�
��1HZ�
$OORZDQFH�
�121�%8'*(7('�
MA
RY
LAN
D S
TAD
IUM
AU
THO
RIT
Y�
111.
85 -
--
11
1.85
M
AR
YLA
ND
FO
OD
CE
NTE
R A
UTH
OR
ITY�
33.0
0 -
--
33
.00
MA
RY
LAN
D A
UTO
MO
BIL
E IN
SU
RA
NC
E F
UN
D�
217.
70 -
--
21
7.70
M
AR
YLA
ND
TR
AN
SP
OR
TATI
ON
AU
THO
RIT
Y�
1,74
8.00
-
--
1,
748.
00
LOC
AL
HE
ALT
H N
ON
-BU
DG
ETE
D
3,00
7.70
-
--
3,
007.
70
MA
RY
LAN
D����
27
.00
--
-
27.0
0 M
AR
YLA
ND
EN
VIR
ON
ME
NTA
L S
ER
VIC
E
816.
00 -
-
38.0
0 85
4.00
��727$/�121�%8'*(7('
5,
961.
25
--
38
.00
5,99
9.25
E.6
$33(1',;�(
3(56211(/�'(7$,/�7$%/(����&2175$&78$/�326,7,216�%<�),1$1&,$/�$*(1&<
)<�����
)<�����
$335235,$7,21
$//2:$1&(
�,1&����'(&��
OFF
ICE
OF
THE
PU
BLI
C D
EFE
ND
ER
10
.00
10
.00
O
FFIC
E O
F TH
E A
TTO
RN
EY
GE
NE
RA
L 18
.90
19
.95
1.
05
MA
RYL
AN
D T
AX
CO
UR
T 0.
40
0.40
P
UB
LIC
SE
RV
ICE
CO
MM
ISS
ION
10
.00
15
.00
5.
00
WO
RK
ER
S' C
OM
PE
NS
ATI
ON
CO
MM
ISS
ION
11
.25
11
.25
JU
DIC
IAL
AN
D L
EG
AL
RE
VIE
W
�����
� �����
� �����
EXE
CU
TIV
E D
EP
AR
TME
NT
1.00
1.
00
EXE
CU
TIV
E D
EP
AR
TME
NT
- GO
VE
RN
OR
0.
50
0.75
0.
25
DE
PA
RTM
EN
T O
F D
ISA
BIL
ITIE
S
3.80
4.
10
0.30
M
AR
YLA
ND
EN
ER
GY
AD
MIN
ISTR
ATI
ON
9.
50
10.5
0
1.00
E
XEC
UTI
VE
DE
PT-
BO
AR
DS
, CO
MM
ISS
ION
S A
ND
OFF
ICE
S
21.6
8
25.1
3
3.45
S
EC
RE
TAR
Y O
F S
TATE
3.
50
5.50
2.
00
HIS
TOR
IC S
T. M
AR
Y'S
CIT
Y C
OM
MIS
SIO
N
17.3
0
15.6
0
(1.7
0)
DE
PA
RTM
EN
T O
F A
GIN
G
20.0
0
20.0
0
DE
PA
RTM
EN
T O
F P
LAN
NIN
G
18.3
9
22.0
4
3.65
M
ILIT
AR
Y D
EP
AR
TME
NT
27.6
0
20.0
0
(7.6
0)
MD
INS
TITU
TE F
OR
EM
ER
GE
NC
Y M
ED
ICA
L S
ER
VIC
ES
SYS
TEM
S
19.6
0
20.0
0
0.40
D
EP
AR
TME
NT
OF
VE
TER
AN
S A
FFA
IRS
3.
84
5.50
1.
66
STA
TE A
RC
HIV
ES
15
.80
6.
80
(9.0
0)
MA
RYL
AN
D IN
SU
RA
NC
E A
DM
INIS
TRA
TIO
N
16.9
0
21.1
0
4.20
O
FFIC
E O
F A
DM
INIS
TRA
TIV
E H
EA
RIN
GS
0.
50
0.50
E
XEC
UTI
VE
AN
D A
DM
INIS
TRA
TIV
E C
ON
TRO
L ������
� ������
� ������
�
CO
MP
TRO
LLE
R O
F M
AR
YLA
ND
26
.60
26
.60
S
TATE
DE
PA
RTM
EN
T O
F A
SS
ES
SM
EN
TS A
ND
TA
XATI
ON
15
.40
15
.40
M
AR
YLA
ND
LO
TTE
RY
AN
D G
AM
ING
CO
NTR
OL
AG
EN
CY
8.
75
8.75
FI
NA
NC
IAL
AN
D R
EV
EN
UE
AD
MIN
ISTR
ATI
ON
�����
� �����
� ��
DE
PA
RTM
EN
T O
F B
UD
GE
T A
ND
MA
NA
GE
ME
NT
12.2
0
36.0
0
23.8
0
DE
PA
RTM
EN
T O
F IN
FOR
MA
TIO
N T
EC
HN
OLO
GY
1.
00
2.00
1.
00
E.�
$33(1',;�(
3(56211(/�'(7$,/�7$%/(����&2175$&78$/�326,7,216�%<�),1$1&,$/�$*(1&<
)<�����
)<�����
$335235,$7,21
$//2:$1&(
�,1&����'(&��
MA
RYL
AN
D S
TATE
RE
TIR
EM
EN
T A
ND
PE
NS
ION
SYS
TEM
S
8.50
8.
00
(0.5
0)
DE
PA
RTM
EN
T O
F G
EN
ER
AL
SE
RV
ICE
S
22.9
3
22.9
3
DE
PA
RTM
EN
T O
F TR
AN
SP
OR
TATI
ON
40
.70
12
2.20
81
.50
DE
PA
RTM
EN
T O
F N
ATU
RA
L R
ES
OU
RC
ES
43
6.13
49
1.94
55
.81
DE
PA
RTM
EN
T O
F A
GR
ICU
LTU
RE
47
.30
47
.70
0.
40
DE
PA
RTM
EN
T O
F H
EA
LTH
AN
D M
EN
TAL
HYG
IEN
E 48
2.57
47
6.23
(6
.34)
DE
PA
RTM
EN
T O
F H
UM
AN
RE
SO
UR
CE
S
74.4
0
74.4
0
DE
PA
RTM
EN
T O
F LA
BO
R, L
ICE
NS
ING
, AN
D R
EG
ULA
TIO
N
144.
77
129.
70
(15.
07)
DE
PA
RTM
EN
T O
F P
UB
LIC
SA
FETY
AN
D C
OR
RE
CTI
ON
AL
SE
RV
ICE
S
392.
02
308.
28
(83.
74)
STA
TE D
EP
AR
TME
NT
OF
ED
UC
ATI
ON
16
9.44
17
2.94
3.
50
MO
RG
AN
STA
TE U
NIV
ER
SIT
Y
502.
00
502.
00
ST.
MA
RY'
S C
OLL
EG
E O
F M
AR
YLA
ND
34
.99
37
.25
2.
26
MA
RYL
AN
D P
UB
LIC
BR
OA
DC
AS
TIN
G C
OM
MIS
SIO
N
17.3
7
17.2
4
(0.1
3)
UN
IVE
RS
ITY
SYS
TEM
OF
MA
RYL
AN
D
6,05
9.64
6,
344.
22
284.
58
MA
RYL
AN
D H
IGH
ER
ED
UC
ATI
ON
CO
MM
ISS
ION
9.
33
11.3
3
2.00
B
ALT
IMO
RE
CIT
Y C
OM
MU
NIT
Y C
OLL
EG
E 16
9.48
18
0.53
11
.05
MA
RYL
AN
D S
CH
OO
L FO
R T
HE
DE
AF
90.0
0
77.6
0
(12.
40)
PU
BLI
C E
DU
CA
TIO
N
��������
� ��������
� �����������������
DE
PA
RTM
EN
T O
F H
OU
SIN
G A
ND
CO
MM
UN
ITY
DE
VE
LOP
ME
NT
102.
50
104.
50
2.00
DE
PA
RTM
EN
T O
F C
OM
ME
RC
E
21.3
8
25.0
0
3.62
DE
PA
RTM
EN
T O
F TH
E E
NV
IRO
NM
EN
T 60
.50
49
.50
(1
1.00
)
DE
PA
RTM
EN
T O
F JU
VE
NIL
E S
ER
VIC
ES
14
6.65
15
0.40
3.
75
DE
PA
RTM
EN
T O
F S
TATE
PO
LIC
E
66.4
9
68.4
9
2.00
*5$1'�727$/�7$%/(��
��������
� ��������
� �����������������
E.�
$33(1',;�)�
)<�������������)25(&$67�
*HQHUDO�)XQG�6XPPDU\�
All
proj
ectio
ns o
f rev
enue
s an
d ex
pend
iture
s ar
e ba
sed
on e
xist
ing
Sta
te la
ws
and
the
curr
ent e
cono
mic
out
look
unl
ess
othe
rwis
e no
ted.
R
even
ues
from
Vid
eo L
otte
ry
Term
inal
s an
d sp
endi
ng fr
om th
e E
duca
tion
Trus
t Fun
d ar
e no
t inc
lude
d in
the
Gen
eral
Fun
d fo
reca
st a
s th
ey a
re c
onsi
dere
d S
peci
al F
und
reve
nues
and
exp
endi
ture
s,
resp
ectiv
ely.
Rev
enue
s fro
m V
ideo
Lot
tery
Ter
min
als
depo
site
d in
to th
e E
duca
tion
Trus
t Fun
d ar
e ex
pect
ed to
tota
l $54
6 m
illion
FY
2018
and
incr
ease
to $
593
milli
on in
FY
202
2.
5HYHQXHV
- P
roje
ctio
ns a
re b
ased
on
the
Dec
embe
r 20
16 B
oard
of R
even
ue E
stim
ates
(BR
E)
repo
rt. O
vera
ll, th
e B
RE
exp
ects
rev
enue
s to
incr
ease
by
$427
milli
on, o
r 2.
6%, i
n FY
201
7 be
fore
incr
easi
ng $
559
milli
on, o
r 3.4
%, i
n FY
201
8. O
utye
ar re
venu
e gr
owth
is e
stim
ated
to b
e 3.
2%, 3
.6%
, 3.7
% a
nd 3
.8%
for F
Y 2
019
thro
ugh
2022
, re
spec
tivel
y.
The
fore
cast
ass
umes
$18
6 m
illion
in a
dditi
onal
rev
enue
in F
Y 20
17 in
clud
ing
$170
milli
on f
or t
he S
tate
Res
erve
Fun
d an
d $1
6 m
illion
in a
djus
tmen
ts to
re
venu
es, i
nclu
ding
$12
milli
on fr
om th
e V
olks
wag
en s
ettle
men
t. B
egin
ning
in F
Y 20
19 a
nd th
erea
fter
the
fore
cast
ass
umes
a r
even
ue lo
ss ti
ed to
the
Adm
inis
tratio
n’s
prop
osal
s fo
r ta
x re
lief.
Spe
cific
pro
posa
ls in
clud
e H
omet
own
Her
oes,
Mili
tary
Ret
irem
ent I
ncom
e ex
empt
ion,
Stu
dent
Loa
n in
tere
st, a
nd a
bus
ines
s de
duct
ion
prop
osal
w
ith s
ome
of th
e pr
opos
als
phas
ed in
ove
r tim
e. T
he fo
reca
st a
lso
assu
mes
tax
cred
it re
imbu
rsem
ent i
n ea
ch y
ear o
f the
fore
cast
.
([SHQGLWXUHV
- Exp
endi
ture
s ar
e ca
tego
rized
by:
gen
eral
obl
igat
ion
bond
deb
t ser
vice
pay
men
ts, l
ocal
aid
pro
gram
s, e
ntitl
emen
ts, S
tate
ope
ratio
ns, a
nd C
apita
l (P
AYG
O)
proj
ects
.
Ove
rall,
the
bud
get
for
FY 2
018
decl
ines
by
$20
milli
on,
or 0
.1%
com
pare
d to
FY
2017
. Th
e FY
201
8 bu
dget
incl
udes
alm
ost
$248
mill
ion
in r
educ
tions
co
ntin
gent
on
the
enac
tmen
t of l
egis
latio
n, th
e la
rges
t of w
hich
redu
ces
$48
milli
on b
y el
imin
atin
g th
e ex
tra c
ontri
butio
n to
the
pens
ion
syst
em.
Deb
t ser
vice
pay
men
ts to
tal
$263
milli
on in
FY
2018
, a d
ecre
ase
com
pare
d to
FY
2017
due
to s
izab
le b
ond
prem
ium
s in
rece
nt s
ales
. D
ebt s
ervi
ce is
the
fast
est g
row
ing
cate
gory
of e
xpen
ditu
re in
the
out-y
ears
gro
win
g by
an
aver
age
of a
lmos
t 19%
per
yea
r and
reac
hing
$52
2 m
illion
in F
Y 20
22.
Gen
eral
fund
Aid
to L
ocal
Gov
ernm
ents
is e
xpec
ted
to b
e re
lativ
ely
flat i
n FY
201
8 by
incr
easi
ng $
1 m
illion
in F
Y 20
18.
K-12
edu
catio
n is
fund
ed a
t $5.
9 bi
llion
in F
Y 20
18,
a hi
stor
ic le
vel,
whi
le o
ther
loca
l aid
, inc
ludi
ng th
e di
spar
ity g
rant
, loc
al h
ealth
gra
nts,
and
pol
ice
aid,
are
fund
ed a
t the
FY
2017
leve
l. F
or F
Y 20
18 th
roug
h 20
22, l
ocal
aid
, in
clud
ing
educ
atio
n ai
d, i
s ex
pect
ed t
o gr
ow b
y 3.
6% a
nnua
lly.
Gro
wth
is
mod
erat
ed in
the
out
yea
rs a
s th
e re
sult
of l
egis
latio
n to
slo
w t
he i
ncre
ase
in m
anda
ted
expe
nditu
res,
exc
ludi
ng K
-12
form
ulas
.
Ent
itlem
ents
, in
clud
ing
Fost
er C
are
Pay
men
ts a
nd M
edic
aid,
are
exp
ecte
d to
incr
ease
5.6
%.
Mos
t of
the
incr
ease
is t
ied
to in
crea
ses
in M
edic
aid
from
the
incr
ease
d en
rollm
ent a
nd p
rovi
der p
aym
ents
incl
udin
g M
anag
ed C
are
Org
aniz
atio
ns.
Gro
wth
in e
ntitl
emen
t spe
ndin
g fo
r the
FY
2018
thro
ugh
2022
per
iod
will
ave
rage
7.7
% a
yea
r. Th
e ra
te o
f gro
wth
in M
edic
aid
acce
lera
tes
in fu
ture
yea
rs b
ecau
se o
f rat
e ad
just
men
ts a
nd a
n in
crea
se in
the
Sta
te s
hare
of t
he c
ost o
f the
Med
icai
d ex
pans
ion
popu
latio
n.
Gro
wth
in o
ther
ent
itlem
ents
is e
xpec
ted
to b
e m
odes
t.
Man
date
d S
tate
ope
ratio
ns in
clud
e fu
ndin
g fo
r the
legi
slat
ive
and
judi
cial
bra
nche
s of
gov
ernm
ent,
St.
Mar
y's
Col
lege
of M
aryl
and
and
Bal
timor
e C
ity C
omm
unity
Col
lege
, se
vera
l sch
olar
ship
pro
gram
s, th
e M
aryl
and
Sch
ool f
or th
e D
eaf,
His
toric
St.
Mar
y's
City
Com
mis
sion
, and
tour
ism
/arts
pro
gram
s.
Onl
y ab
out a
third
of t
he g
ener
al fu
nd
budg
et is
act
ually
dev
oted
to n
on-m
anda
ted,
ong
oing
Sta
te o
pera
tions
. Th
ese
incl
ude
publ
ic s
afet
y, h
ealth
, hum
an r
esou
rces
, and
hig
her
educ
atio
n.
Spe
ndin
g on
Sta
te
agen
cies
act
ually
dec
lines
whe
n co
mpa
red
to t
he F
Y 20
17 w
orki
ng a
ppro
pria
tion.
O
ut y
ear
budg
et g
row
th in
non
-man
date
d S
tate
Ope
ratio
ns a
nd H
ighe
r ed
ucat
ion
is
larg
ely
driv
en b
y in
crea
sed
empl
oyee
cos
ts in
clud
ing
heal
th in
sura
nce
and
retir
emen
t rat
es.
Hig
her
educ
atio
n in
stitu
tions
are
exp
ecte
d to
rec
eive
an
aver
age
incr
ease
in
Sta
te s
uppo
rt of
4.3
% p
er y
ear f
or F
Y 20
19 th
roug
h FY
202
2. A
djus
tmen
ts a
re in
clud
ed th
roug
hout
the
fore
cast
per
iod
for t
he o
peni
ng o
f new
faci
litie
s.
The
fisca
l ye
ar 2
018
budg
et i
nclu
des
no f
undi
ng f
or a
cos
t-of-l
ivin
g ad
just
men
t, em
ploy
ee p
ay i
ncre
men
ts,
or d
efer
red
com
pens
atio
n.
Incr
ease
s fo
r em
ploy
ee p
ay
incr
emen
ts a
re in
clud
ed in
the
out-y
ear
fore
cast
per
iod.
O
ther
than
hea
lth in
sura
nce
and
retir
emen
t rat
e co
ntrib
utio
n ad
just
men
ts, n
o in
flatio
n ha
s be
en in
clud
ed fo
r th
e ou
t-yea
rs.
The
budg
et in
clud
es a
net
gen
eral
fund
def
icie
ncy
appr
opria
tion
of $
155
milli
on fo
r fis
cal y
ear 2
017.
The
larg
est d
efic
ienc
y ap
prop
riatio
n is
in th
e D
epar
tmen
t of H
ealth
&
Men
tal H
ygie
ne fo
r the
Med
icai
d pr
ogra
m.
F.1
$33(1',;�)
*(1(5$/�)81'�6800$5<����LQ�PLOOLRQV�
)<�������������)25(&$67
)<�����
)<�����
)<�����
$QQXDO��
)<������
Q�D
����
�������
������
����
�����
����
����
�����
����
����
����
����
����
����
����
������
����
����
������
�����
����
�������
������
�����
Q�D
)<�����
)<�����
)<�����
)<�����
&DWHJRU\
/HJ�$SS
3URMHFWLRQ
3URMHFWLRQ
3URMHFWLRQ
3URMHFWLRQ
3URMHFWLRQ
3URMHFWLRQ
2SHQLQJ�)XQG�%DODQFH
���
���
��
���
� �
�
5HYHQXHV��%5(�
������
������
������
������
������
������
������
$GMXVWPHQWV�WR�5HYHQXHV
� ��
�
����
����
����
����
5HLPEXUVHPHQW���7D[�&UHGLWV
��
��
��
��
��
��
��
7UDQVIHUV�IURP�5HVHUYHV
� ���
� �
� �
� 2WKHU�7UDQVIHUV
�
� �
��
��
7RWDO�*)�5HYHQXHV
������
������
������
������
������
������
������
'HEW�6HUYLFH�
���
���
���
���
���
���
���
(GXFDWLRQ��.����/LEUDULHV�
�����
�����
�����
�����
�����
�����
�����
&RPPXQLW\�&ROOHJHV
���
���
���
���
���
���
���
2WKHU�/RFDO�$LG
���
���
���
���
���
���
���
/RFDO�$LG
�����
�����
�����
�����
�����
�����
�����
)RVWHU�&DUH�0DLQWHQDQFH
���
���
���
���
���
���
���
7&$���2WKHU�3XEOLF�$VVW�
��
��
��
��
��
��
��
3URSHUW\�7D[�&UHGLWV
��
��
��
��
��
����
0HGLFDLG���.LGQH\�'LDO\VLV�
�����
�����
�����
�����
�����
�����
�����
(QWLWOHPHQWV
�����
�����
�����
�����
�����
�����
�����
/HJLVODWXUH�-XGLFLDU\
���
���
���
���
���
���
���
5HVHUYHV�'HGLFDWLRQV
���
���
��
���
��
����
+��(��*UDQWV�60&0�%&&&
���
���
���
���
���
���
���
2WKHU�0DQGDWHG�6W��2SV
��
��
��
��
��
����
0DQGDWHG�6WDWH�2SV
���
�����
���
���
���
���
���
1RQ�0DQGDWHG�6WDWH�2SV
�����
�����
�����
�����
�����
�����
�����
+LJKHU�(GXFDWLRQ��860��068�
�����
�����
�����
�����
�����
�����
�����
*)�&DSLWDO��3$<*2�
����
�
����
��
��
3ULRU�&XUUHQW�<U��5HYHUVLRQV
���
����
���
���
���
���
���
7RWDO�*)�([SHQGLWXUHV
������
������
������
������
������
������
������
&ORVLQJ�)XQG�%DODQFH
���
��
���
����
����
������
������
$QQXDO��
)<������
Q�D
����
Q�D
����
����
�����
����
����
����
����
����
����
����
����
����
����
�����
����
����
����
����
����
Q�D
Q�D
����
Q�D
F.2
$33(1',;�)�
)<������±�)<������)25(&$67�
��
+LJKHU�(GXFDWLRQ�)XQG�6XPPDU\�
� 5HSRUWLQJ�
RI� UHYHQXHV�DQG�
H[SHQGLWXUHV� XWLOL]HV�XQLIRUP� VWDQGDUGV� RI� WKH�
1DWLRQDO� $VVRFLDWLRQ�
RI� &ROOHJH� DQG� 8QLYHUVLW\� %XVLQHVV� 2IILFHUV� �1$&8%2�� DQG�
WKH�
$PHULFDQ� ,QVWLWXWH�
RI�
&HUWLILHG�
3XEOLF� $FFRXQWDQWV� �$,&3$���
� 6WDQGDUGL]HG�
IXQG� DFFRXQWLQJ�
IDFLOLWDWHV� FRPSDULVRQV� ZLWK� RWKHU� SXEOLF� DQG� SULYDWH�
LQVWLWXWLRQV�� �
)LQDQFLDO� DFFRXQWLQJ�
IRU� QRQ�SURILW�
HGXFDWLRQ�
HQWLWLHV�SURYLGHV�LQIRUPDWLRQ�DERXW�UHVRXUFHV�DQG�REOLJDWLRQV�UDWKHU�WKDQ�WKH�WUDFNLQJ�RI�QHW�LQFRPH��
� 7KHUH�DUH�PXOWLSOH�IXQG�FODVVLILFDWLRQV�DV�WR�SXUSRVH�DQG�VRXUFH���&XUUHQW��/RDQ��(QGRZPHQW��$QQXLW\��3ODQW��DQG�$JHQF\���2QO\�&XUUHQW�)XQGV��8QUHVWULFWHG�DQG�5HVWULFWHG��DUH�FRQVLGHUHG�
LQ�WKH�RSHUDWLQJ�EXGJHW�DSSURSULDWLRQ�SURFHVV�DQG�XWLOL]HG�LQ�WKH�ILYH�\HDU�SURMHFWLRQV���8QOHVV��UHVWULFWHG��E\�DQ�RXWVLGH�GRQRU��JUDQWRU�RU�FRQWUDFWRU��DOO�RWKHU�IXQGV�VXSSRUW�PLVVLRQV�WKURXJK�
VLQJOH�\HDU�RSHUDWLRQV��
� 7XLWLRQ� DQG�)HHV�±�)<������XQGHUJUDGXDWH�UHVLGHQW�WXLWLRQ�UDWHV� DUH�SURMHFWHG�WR�LQFUHDVH� E\����DW� 8QLYHUVLW\�6\VWHP�RI� 0DU\ODQG��860�� LQVWLWXWLRQV��0RUJDQ�6WDWH�8QLYHUVLW\� DQG�
6W��0DU\¶V�&ROOHJH�RI�0DU\ODQG��60&0����7KH�)<������EXGJHW�DOVR�LQFOXGHV�IHH�LQFUHDVHV�DW�VRPH�LQVWLWXWLRQV��7XLWLRQ�DQG�IHH�UHYHQXHV�IURP�)<������WKURXJK�)<������DUH�SURMHFWHG�WR�
FRQWLQXH�WR�LQFUHDVH�E\����SHU�\HDU���7KLV�SODQ�H[SHFWV�QRQ�UHVLGHQWV�WR�SD\�DW�OHDVW������RI�HGXFDWLRQDO�DQG�JHQHUDO��(
*��FRVWV�SHU�VWXGHQW���6LPLODU�UHODWLRQVKLSV�KDYH�EHHQ�GHYHORSHG�IRU�
SDUW�WLPH�VWXGHQW�UDWHV��
�� 6WDWH�$SSURSULDWLRQV�±7KH�6WDWH�DSSURSULDWLRQ�LQFOXGHV�+LJKHU�(GXFDWLRQ�,QYHVWPHQW�)XQG��+(,)��VSHFLDO�IXQGV�DQG�JHQHUDO�IXQGV����7KHUH�LV�D�WRWDO�RI�������PLOOLRQ�LQ�+(,)�VSHFLDO�IXQGV�
LQ� WKH� )<� �����
EXGJHW��
� 7KH� )<� �����
EXGJHW� SURYLGHV� D� ����� LQFUHDVH�
WR� 860� DQG� D� ����� LQFUHDVH�
WR� 0RUJDQ�� DGMXVWHG�
IRU� IXQG� WUDQVIHUV�IURP�WKH�0DU\ODQG�+LJKHU�(GXFDWLRQ��
&RPPLVLVRQ���860� DQG� 0RUJDQ¶V� EXGJHWV� IRU� )<� �����
WKURXJK�
)<������
DVVXPH�
DQ� DYHUDJH� LQFUHDVH�
LQ� DGGLWLRQDO� 6WDWH� DSSURSULDWLRQV� RI� ��� SHU� \HDU��
� %DOWLPRUH�
&LW\� &RPPXQLW\�
&ROOHJH¶V�)<������6WDWH�DSSURSULDWLRQ�LQFUHDVHV������IURP�WKH�)<������OHYHO� DQG�LV�SURMHFWHG�WR�JURZ�E\�DQ�DYHUDJH�RI� ���LQ�WKH�RXW� \HDUV�� �60&0¶V�)<������6WDWH�DSSURSULDWLRQ�
GHFUHDVHV�E\������GXH�WR�D�RQH�WLPH�,7�H[SHQGLWXUH�LQ�)<��������2XW�\HDUV�UHIOHFW�SURMHFWHG�LQFUHDVHV�LQ�WKH�,3'�DYHUDJLQJ������SHU�\HDU��
� *UDQWV�DQG�&RQWUDFWV�±�%HFDXVH�RI�WKH�UHFHQW�VORZGRZQ�LQ�IHGHUDO�VSHQGLQJ��)HGHUDO�*UDQWV�DQG�&RQWUDFWV�DUH�SURMHFWHG�WR�EH�IODW�LQ�RXW�\HDUV���*UDQWV�DQG�FRQWUDFWV�IURP�VWDWH�DQG�ORFDO�
JRYHUQPHQWV�DQG�SULYDWH�GRQRUV�DUH�DVVXPHG�WR�JURZ�E\�DQ�DYHUDJH�RI����SHU�\HDU��
� 2WKHU�8QUHVWULFWHG�)XQGV���6DOHV�DQG�6HUYLFHV�RI�$X[LOLDU\�(QWHUSULVHV�DUH�SURMHFWHG�WR�LQFUHDVH����SHU�\HDU�GXH�WR�ERWK�WKH�UDWHV�FKDUJHG�DQG�WKH�SRSXODWLRQ�VHUYHG�E\�GRUPV�DQG�GLQLQJ�
KDOOV���6DOHV�DQG�6HUYLFHV�RI�(GXFDWLRQDO�$FWLYLWLHV�DUH�SURMHFWHG�WR�JURZ�E\�DQ�DYHUDJH�RI����SHU�\HDU���2WKHU�6RXUFHV�DUH�SURMHFWHG�WR�UHPDLQ�IODW�LQ�RXW�\HDUV��
� 7UDQVIHUV��WR����IURP�)XQG�%DODQFH���7KLV�FDWHJRU\�LQFOXGHV�UHVHUYHV�DQG�UHYHQXHV�IURP�RQH�\HDU V�RSHUDWLRQV�EHLQJ�XVHG�IRU�H[SHQGLWXUHV�LQ�DQRWKHU�\HDU���)RU�H[DPSOH��LW�LV�FRPPRQ�IRU�
IXQG�EDODQFHV�WR�GLIIHU�IURP�DFWXDO�\HDU�WR�FXUUHQW�\HDU�GXH�WR�WKH�FDUU\RYHU�RI�XQILQLVKHG�EXVLQHVV�EHFDXVH�KLJKHU�HGXFDWLRQ�XVHV�DFFUXDO�DFFRXQWLQJ�YHUVXV�WKH�6WDWH¶V�FDVK�DFFRXQWLQJ����
�� )XQG�%DODQFH���0RVW�RI�WKH�IXQG�EDODQFHV�DUH�IURP�RWKHU�WKDQ�6WDWH�VXSSRUWHG�RSHUDWLRQV���)RU�H[DPSOH��DX[LOLDU\�HQWHUSULVHV�DUH� QRUPDOO\�VHOI�VXSSRUWHG�WKURXJK�UHYHQXHV�RWKHU�WKDQ�
JHQHUDO�IXQGV���2SHUDWLQJ��UHVHUYHV��HTXLYDOHQW�WR�RXWVWDQGLQJ�GHEW�DUH�UHFRPPHQGHG�WR�PDLQWDLQ�IDYRUDEOH�ERQG�UDWLQJV���)LQDOO\��ORQJ�WHUP�IDFLOLW\�UHQHZDO�DQG�UHSODFHPHQW�UHTXLUH�D�VHW�
DVLGH�IRU�IXWXUH�SURMHFWV��HYHQ�WKRXJK�QR�PDMRU�XVHV�DUH�UHSRUWHG��
� 5HVWULFWHG�)XQGV�±�5HVWULFWHG�IXQGV�LQ�WRWDO�DUH�DVVXPHG�WR�LQFUHDVH�E\�DQ�DYHUDJH�RI������SHU�\HDU���
F.3
APPE
ND
IX F
FY
201
6 - 2
022
FORE
CAST
+LJKHU�(GXFDWLRQ�)XQG�6XPPDU\����LQ�PLOOLRQV�
)<�����
)<�����
)<�����
$QQXDO��
)<���)<��
2.7%
2.
3%
1.2%
0.
0%
2.3%
0.
9%
2.6%
1.
2%
10.1
%
2.2%
1.
0%
����
1.4%
3.
0%
1.2%
2.
7%
-3.1
%
2.0%
0.
2%
1.8%
4.
2%
0.8%
3.
1%
0.1%
1.
2%
2.2%
-5
.0%
-4
.4%
2.
6%
����
)<�����
)<�����
)<�����
)<�����
&DWHJRU\
$FWXDO
%%��$SS�
$OORZDQFH
3URMHFWLRQ
3URMHFWLRQ
3URMHFWLRQ
3URMHFWLRQ
2SHQLQJ�)XQG�%DODQFH
�����
�����
�����
�����
�����
�����
�����
)XQG�%DODQFH�5HYHUVLRQ�WR�6WDWH
5HYLVHG�)XQG�%DODQFH
�����
�����
�����
�����
�����
�����
�����
Tuiti
on &
Fee
s 1,
667
1,69
7 1,
743
1,77
8 1,
814
1,85
0 1,
887
Sta
te A
ppro
pria
tion
1,40
9 1,
479
1,51
3 1,
559
1,60
5 1,
654
1,70
3 3OXV�)<������$GMXVWPHQW
�
Fede
ral G
rant
s &
Con
tract
s 13
4 13
4 13
5 13
5 13
5 13
5 13
5 P
rivat
e G
ifts,
Gra
nts
& C
ontra
cts
49
47
47
47
48
48
49
Sta
te &
Loc
al G
rant
s &
Con
tract
s 19
19
19
19
20
20
20
S
ales
& S
ervi
ces-
Edu
catio
nal
248
254
256
259
262
264
267
Sal
es &
Ser
vice
s-A
uxilia
ry
676
721
739
762
784
808
832
Oth
er S
ourc
es
101
99
100
100
100
100
100
Tran
sfer
s (to
) / fr
om F
und
Bal
ance
-8
7 -3
4 -3
8 -3
8 -3
8 -3
8 -3
8
Cur
rent
Unr
estri
cted
Rev
enue
s 4,
216
4,41
9 4,
516
4,62
2 4,
730
4,84
1 4,
955
Cur
rent
Res
trict
ed R
even
ues
1,26
8 1,
364
1,37
8 1,
381
1,39
4 1,
408
1,42
3 7RWDO�5HYHQXHV
�����
�����
�����
�����
�����
�����
�����
Uni
vers
ity o
f Mar
ylan
d, B
altim
ore
Cam
pus
1,07
2 1,
110
1,12
5 1,
143
1,16
0 1,
179
1,19
7 U
nive
rsity
of M
aryl
and,
Col
lege
Par
k C
ampu
s 1,
923
2,03
1 2,
091
2,13
3 2,
176
2,22
0 2,
265
Bow
ie S
tate
Uni
vers
ity
118
125
126
129
132
135
138
Tow
son
Uni
vers
ity
460
487
500
512
525
537
550
Uni
vers
ity o
f Mar
ylan
d E
aste
rn S
hore
13
3 14
4 13
9 14
3 14
6 14
9 15
3 Fr
ostb
urg
Sta
te U
nive
rsity
11
3 11
9 12
2 12
4 12
8 13
1 13
4 C
oppi
n S
tate
Uni
vers
ity
84
93
93
95
98
100
103
Uni
vers
ity o
f Bal
timor
e 13
0 13
7 13
9 14
2 14
5 14
8 15
2 S
alis
bury
Uni
vers
ity
190
198
206
201
206
211
217
Uni
vers
ity o
f Mar
ylan
d U
nive
rsity
Col
lege
39
6 40
8 41
1 41
9 42
8 43
6 44
5 U
nive
rsity
of M
aryl
and
Bal
timor
e C
ount
y 41
3 43
5 44
9 45
9 46
9 47
9 48
9 U
nive
rsity
of M
aryl
and
Cen
ter f
or E
nviro
nmen
tal S
cien
ce
48
48
48
49
50
51
52
Uni
vers
ity S
yste
m o
f Mar
ylan
d O
ffice
32
35
35
36
37
38
39
Uni
vers
ity S
yste
m o
f Mar
ylan
d
5,11
4 5,
370
5,48
6 5,
586
5,69
8 5,
814
5,93
2 B
altim
ore
City
Com
mun
ity C
olle
ge
76
90
86
88
89
91
93
St.
Mar
y's
Col
lege
of M
aryl
and
67
76
73
75
77
79
81
Mor
gan
Sta
te U
nive
rsity
22
7 24
2 24
9 25
4 26
0 26
6 27
2 3OXV�)<������$GMXVWPHQW
�
7RWDO�([SHQGLWXUHV
�����
�����
�����
�����
�����
�����
�����
&ORVLQJ�)XQG�%DODQFH
�����
�����
�����
�����
�����
�����
�����
$QQXDO��
)<���)<��
2.0%
3.
0%
0.0%
1.
0%
1.0%
1.
0%
3.0%
0.
0%
0.0%
2.3%
0.
8%
����
1.6%
2.
0%
2.3%
2.
4%
2.3%
2.
4%
2.5%
2.
2%
1.2%
2.
0%
2.2%
1.
9%
2.3%
2.0%
2.
1%
2.6%
2.
3%
����
F.4
$33(1',;�)�
)<�����±������),1$1&,$/�3/$1�
7UDQVSRUWDWLRQ�7UXVW�)XQG�6XPPDU\�
7KH�'HSDUWPHQW¶V�UHYHQXH�DQG�RSHUDWLQJ�FRVW�SURMHFWLRQV�DUH�EDVHG�RQ�D�ORQJ�WHUP�³PRGHUDWH�JURZWK´�VFHQDULR�IRU�WKH�QDWLRQ¶V�HFRQRP\���7KH�PDMRU�WUHQGV�DQG�DVVXPSWLRQV�DUH�DV�
IROORZV���%RQG�LQWHUHVW�UDWHV�DUH�SURMHFWHG�WR�IOXFWXDWH�IURP������WR�������LQIODWLRQ�UDWHV�ZLOO�YDU\�IURP������WR������DQQXDOO\���1RUPDO�EXVLQHVV�F\FOHV�DUH�DQWLFLSDWHG�ZLWK�
PRGHUDWH�HFRQRPLF�JURZWK�H[SHFWHG�WR�FRQWLQXH�IRU�WKH�QH[W�VL[�\HDUV���7KHUH�DUH�QR�PDMRU�FKDQJHV�LQ�ODZ��RSHUDWLQJ�UHVSRQVLELOLWLHV�RU�H[WHUQDO�HYHQWV�RWKHU�WKDQ�WKRVH�FKDQJHV�
HQDFWHG�LQ�WKH������/HJLVODWLYH�6HVVLRQ��
5HYHQXHV�±�0RWRU�)XHO�7D[�LV�SURMHFWHG�WR�UHDFK������ELOOLRQ�RYHU�WKH�VL[�\HDU�SHULRG���7KLV�SURMHFWLRQ�LQFOXGHV�ERWK�WKH�EDVH�UDWHV�RQ�JDVROLQH�������FHQWV�JDOORQ��DQG�GLHVHO�IXHO�
�������FHQWV�JDOORQ��DQG�WKH�UHYHQXH�FRPSRQHQWV�SURYLGHG�E\�WKH�7UDQVSRUWDWLRQ�,QIUDVWUXFWXUH�,QYHVWPHQW�$FW�RI��������7KH�&RQVXPHU�3ULFH�,QGH[��&3,��HIIHFW�LV�HVWLPDWHG�WR�
DYHUDJH�����FHQWV�SHU�JDOORQ�RYHU�WKH�SURJUDP�SHULRG���7KH�VDOHV�DQG�XVH�WD[�HTXLYDOHQW�SLHFH�KDV�EHHQ�IXOO\�SKDVHG�LQ�DQG�LV�HVWLPDWHG�WR�DYHUDJH�����FHQWV�SHU�JDOORQ���*URZWK�LQ�
PRWRU�IXHO�XVDJH�LV�H[SHFWHG�WR�DYHUDJH��������UHIOHFWLQJ�LQFUHDVLQJ�IXHO�HIILFLHQF\�RI�YHKLFOHV�DQG�VORZHU�JURZWK�LQ�YHKLFOH�PLOHV�WUDYHOHG��
0RWRU�9HKLFOH�7LWOLQJ�7D[�LV�SURMHFWHG�WR�\LHOG������ELOOLRQ�IURP�WKH����RI�IDLU�PDUNHW�YDOXH��OHVV�DQ�DOORZDQFH�IRU�WUDGH�LQ��SDLG�RQ�WKH�VDOH�RI�DOO�QHZ�DQG�XVHG�YHKLFOHV�DV�ZHOO�DV�
RQ�QHZ�UHVLGHQWV¶�YHKLFOHV���7KLV�UHYHQXH�VRXUFH�IROORZV�WKH�F\FOH�RI�DXWR�VDOHV�ZLWK�SHULRGV�RI�GHFOLQH�DQG�JURZWK���9HKLFOH�VDOHV�KDYH�UHFRYHUHG�IURP�WKH�UHFHQW�UHFHVVLRQ���,W�LV�
SURMHFWHG�WKDW�WKLV�VL[�\HDU�SODQQLQJ�SHULRG�ZLOO�IROORZ�D�QRUPDO�EXVLQHVV�F\FOH�DURXQG�DQ�XQGHUO\LQJ�XSZDUG�WUHQG���0RWRU�9HKLFOH�5HJLVWUDWLRQ��0LVFHOODQHRXV�DQG�RWKHU�IHHV�DUH�
SURMHFWHG�WR�JHQHUDWH������ELOOLRQ�EDVHG�PDLQO\�RQ�DQ�DYHUDJH������ELHQQLDO�LQFUHDVH�LQ�UHYHQXHV�IURP�YHKLFOHV�UHJLVWHUHG���7KLV�DPRXQW�DOVR�LQFOXGHV�WKH�UHQWDO�YHKLFOH�VDOHV�WD[��
7UDQVSRUWDWLRQ¶V�VKDUH�RI�&RUSRUDWH�,QFRPH�7D[�UHYHQXHV�LV�H[SHFWHG�WR�EH������PLOOLRQ���)HGHUDO�$LG�LV�SURMHFWHG�WR�FRQWULEXWH������ELOOLRQ�IRU�RSHUDWLQJ�DQG�FDSLWDO�SURJUDPV��
H[FOXGLQJ�WKH������PLOOLRQ�UHFHLYHG�GLUHFWO\�E\�:DVKLQJWRQ�0HWURSROLWDQ�$UHD�7UDQVLW�$XWKRULW\���7KH�PDMRULW\�RI�IHGHUDO�DLG�VXSSRUWV�WKH�FDSLWDO�SURJUDP��
2SHUDWLQJ�5HYHQXHV�VKRXOG�SURYLGH�D�VL[�\HDU�WRWDO�RI������ELOOLRQ���07$�UHYHQXHV�������ELOOLRQ��SULPDULO\�LQFOXGH�UDLO�DQG�EXV�IDUHV���03$�UHYHQXHV�������PLOOLRQ��LQFOXGH�
WHUPLQDO�RSHUDWLRQV��WKH�:RUOG�7UDGH�&HQWHU��DQG�RWKHU�SRUW�UHODWHG�UHYHQXHV���0$$�UHYHQXHV�������ELOOLRQ��LQFOXGH�IOLJKW�DFWLYLWLHV��UHQW�DQG�XVHU�IHHV��SDUNLQJ��DLUSRUW�
FRQFHVVLRQV��DQG�RWKHU�DYLDWLRQ�UHODWHG�IHHV��
%RQG�3URFHHGV�DUH�DVVXPHG�DW������ELOOLRQ�IURP�LVVXDQFHV�LQ�WKH�VL[�\HDU�SHULRG�EDVHG�RQ�WKH�VXSSRUWLQJ�QHW�UHYHQXHV�RI�WKH�'HSDUWPHQW���7KH�UHPDLQLQJ�VRXUFHV�VKRXOG�SURYLGH�
�����PLOOLRQ�IURP�WUXVW�IXQG�LQYHVWPHQW�LQFRPH��UHLPEXUVHPHQWV��DQG�RWKHU�PLVFHOODQHRXV�UHYHQXHV��
([SHQGLWXUHV���1RUPDO�H[SHQGLWXUH�SURMHFWLRQV�XWLOL]H�&3,�IRU�JURZWK�XQOHVV�RWKHUZLVH�QRWHG��
'HEW�6HUYLFH�UHIOHFWV�SD\PHQW�F\FOHV�RI�WKH�SODQQHG�ERQG�LVVXDQFHV�DV�RI�)<������DQG�WKHUHDIWHU���,Q�)<�������WKH�EXGJHW�IRU�WUDQVSRUWDWLRQ�EXVLQHVV�XQLW�RSHUDWLRQV�LQFUHDVHV�E\�
DSSUR[LPDWHO\�����PLOOLRQ����������7KH�JURZWK�LV�GXH�WR�KLJKHU�FRVWV�UHODWHG�WR�IXQGLQJ�VWDQGDUG�RSHUDWLQJ�FRVW�LQFUHDVHV�LQ�0DU\ODQG¶V�WUDQVSRUWDWLRQ�V\VWHPV����
7KH�FDSLWDO�H[SHQGLWXUHV�VKRZQ�DUH�LQ�DJUHHPHQW�ZLWK�WKH�'HSDUWPHQW¶V�VL[�\HDU�&RQVROLGDWHG�7UDQVSRUWDWLRQ�3URJUDP��&73����&DSLWDO�H[SHQGLWXUHV�DOVR�DUH�GLUHFWO\�UHODWHG�WR�WKH�
OHYHO�RI�UHYHQXHV�DYDLODEOH�IRU�ERQG�VDOH�FRYHUDJH���7KH�ERQG�RXWVWDQGLQJ�FHLOLQJ�LV�FRQWUROOHG�E\�OHJLVODWLRQ�DQG�LV�DGMXVWHG�ZKHQ�DQG�DV�DSSURSULDWH����
&ORVLQJ�)XQG�%DODQFHV�±�7KH�'HSDUWPHQW¶V�JRDO�LV�WR�WUDQVLWLRQ�WR�D������PLOOLRQ�IXQG�EDODQFH�RYHU�WKH�SURJUDP�SHULRG�WR�DFFRPPRGDWH�ZRUNLQJ�FDVK�IORZ�UHTXLUHPHQWV�GXULQJ�
WKH�\HDU��
F.5
6L[�<HDU�3URMHFWLRQ
)RU�WKH�3HULRG�)<����������
���LQ�0LOOLRQV�
)LVFDO�<HDU
2SHQLQJ�)XQG�%DODQFH
5HYHQXHV
7D[HV�DQG�)HHV
2SHUDWLQJ�5HYHQXHV
)HGHUDO�)XQGV���2SHUDWLQJ
)HGHUDO�)XQGV���&DSLWDO
&DSLWDO�5HLPEXUVHPHQWV
2WKHU�5HYHQXHV
%RQG�3URFHHGV
����
����
����
$FWXDO
5HY��$SS� $OORZDQFH
���
���
���
�����
�����
�����
���
���
���
��
��
��
���
�����
�����
��
��
��
��
��
��
���
���
���
$QQXDO��
)<�������
����
����
����
�����
Q�D Q�D Q�D
����
����
����
����
3URMHFWLRQ 3URMHFWLRQ 3URMHFWLRQ 3URMHFWLRQ
���
���
���
���
�����
�����
�����
�����
���
���
���
���
��
��
��
��
�����
���
���
���
��
��
��
��
��
��
��
��
���
���
���
���
$QQXDO��
)<�������
����
����
����
�����
Q�D Q�D Q�D
7RWDO�5HYHQXHV
�����
�����
�����
����
�����
�����
�����
�����
�����
2SHUDWLQJ
'HEW�6HUYLFH
&RXQW\�0XQLFLSDOLW\�)XQGV
+85�5HVWRUDWLRQ
2IILFH�RI�WKH�6HFUHWDU\
:0$7$
6WDWH�+LJKZD\�$GPLQLVWUDWLRQ
0DU\ODQG�3RUW�$GPLQLVWUDWLRQ
0RWRU�9HKLFOH�$GPLQLVWUDWLRQ
0DU\ODQG�7UDQVLW�$GPLQLVWUDWLRQ
0DU\ODQG�$YLDWLRQ�$GPLQLVWUDWLRQ
&RQWLQJHQFLHV�&2/$
6XEWRWDO�2SHUDWLQJ
&DSLWDO
6WDWH�&DSLWDO
)HGHUDO�&DSLWDO
6XEWRWDO�&DSLWDO
���
���
���
���
���
���
� �
� ��
��
��
���
���
���
���
���
���
��
��
��
���
���
���
���
���
���
���
���
���
� ��
��
����
����
Q�D
����
�����
����
����
�����
����
����
Q�D
���
���
���
���
���
���
���
���
���
���
���
���
��
��
��
��
���
���
���
���
���
���
���
���
��
��
��
��
���
���
���
���
���
���
���
���
���
���
���
���
��
��
� ��
����
����
Q�D
����
����
����
����
����
����
����
Q�D
�����
�����
�����
�����
�����
�����
���
�����
�����
����
����
�����
�����
�����
�����
�����
�����
�����
�����
�����
�����
���
���
���
����
������
�����
�����
�����
�����
�����
�����
�����
�����
�����
�����
7RWDO�([SHQGLWXUHV
�����
�����
�����
����
�����
�����
�����
�����
�����
&ORVLQJ�)XQG�%DODQFH�
���
���
���
���
���
���
���
F.6
APPENDIX G SPENDING AFFORDABILITY ANALYSIS
FISCAL YEAR 2018 BUDGET ($ in Millions)
Analysis of Proposed Budget
2018 Estimated Revenues (Bd. of Revenue Estimates - December, 2016) 17,180.3 Other on-going revenue adjustments: Tax Credit Adjustments 25.4
Lottery Revenue Adjustment -0.2 Total Ongoing Revenues 17,205.5
Total Spending 17,133.3 Less one-time spending:
Rainy Day Fund -10.0 Medicaid CRF funding 16.0 Hospital Deficit Assessment 25.0 Next Generation Farmland Delay 2.5 Restructure PG Hospital Payments 15.0
Senior Prescription Drug Payment 1.1 Community Services for the Uninsured 3.8
Total Ongoing Spending 17,186.7
Structural Deficit/Balance 18.8
SAC FY 2018 Structural Deficit -377.0
Spending Affordability Target -189.0
Difference 207.8
Percent Difference 110%
G.1
$33(1',;�+ %8'*(7�%,//�&217,1*(17�$1'�5(675,&7,9(�/$1*8$*(
%XGJHW�&RGH $JHQF\ 6XPPDU\�RI�/DQJXDJH
$��2����� 'LVSDULW\�*UDQWV 6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� �����������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� HQDFWPHQW�RI�OHJLVODWLRQ�OHYHO�IXQGLQJ�WKH�JUDQWV�DW� WKH�ILVFDO�\HDU������DPRXQW�
'��(����� %RDUG�RI�3XEOLF�:RUNV &RQWLQJHQW�)XQG
6SHFLILHV�XVHV�RI�FRQWLQJHQW�IXQG�
'��(����� %RDUG�RI�3XEOLF�:RUNV 0LVFHOODQHRXV�*UDQWV�WR�3ULYDWH�1RQ�3URILW� *URXSV
6SHFLILHV�JUDQWHHV�DQG�DPRXQWV�
'��$����� %RDUGV��&RPPLVVLRQV��DQG�2IILFHV��� 6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� *RYHUQRUV�2IILFH�RI�&ULPH�&RQWURO�DQG� ���������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� 3UHYHQWLRQ HQDFWPHQW�RI�OHJLVODWLRQ�UHGXFLQJ�WKH�UHTXLUHG�
DSSURSULDWLRQ�IRU�6WDWH�$LG�IRU�3ROLFH�3URWHFWLRQ�WR� OHYHO�IXQG�DLG�DW�WKH�ILVFDO�\HDU������DPRXQW�
(��&����� 6WDWH�'HSDUWPHQW�RI�$VVHVVPHQWV�DQG� 7D[DWLRQ��2IILFH�RI�WKH�'LUHFWRU
6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� �����������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� HQDFWPHQW�RI�OHJLVODWLRQ�WKDW�LQFUHDVHV�WKH�ORFDO� VKDUH�WR�����RI�WKH�FRVW�RI�WKH�2IILFH�RI�WKH� 'LUHFWRU�SURJUDP��$XWKRUL]DWLRQ�LV�JUDQWHG�WR� SURFHVV�D�VSHFLDO�IXQG�EXGJHW�DPHQGPHQW�RI� �����������WR�UHSODFH�WKH�DIRUHPHQWLRQHG�JHQHUDO� IXQG�DPRXQW�
(��&����� 6WDWH�'HSDUWPHQW�RI�$VVHVVPHQWV�DQG� 7D[DWLRQ��5HDO�3URSHUW\�9DOXDWLRQ
6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� �����������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� HQDFWPHQW�RI�OHJLVODWLRQ�WKDW�LQFUHDVHV�WKH�ORFDO� VKDUH�WR�����RI�WKH�FRVW�RI�WKH�5HDO�3URSHUW\� 9DOXDWLRQ�SURJUDP��$XWKRUL]DWLRQ�LV�JUDQWHG�WR� SURFHVV�D�VSHFLDO�IXQG�EXGJHW�DPHQGPHQW�RI� �����������WR�UHSODFH�WKH�DIRUHPHQWLRQHG�JHQHUDO� IXQG�DPRXQW�
(��&����� 6WDWH�'HSDUWPHQW�RI�$VVHVVPHQWV�DQG� 7D[DWLRQ�2IILFH�RI�,QIRUPDWLRQ�7HFKQRORJ\
6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� ���������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� HQDFWPHQW�RI�OHJLVODWLRQ�WKDW�LQFUHDVHV�WKH�ORFDO� VKDUH�WR�����RI�WKH�FRVW�RI�WKH�2IILFH�RI� ,QIRUPDWLRQ�7HFKQRORJ\�SURJUDP��$XWKRUL]DWLRQ�LV� JUDQWHG�WR�SURFHVV�D�VSHFLDO�IXQG�EXGJHW� DPHQGPHQW�RI����������WR�UHSODFH�WKH� DIRUHPHQWLRQHG�JHQHUDO�IXQG�DPRXQW�
+��
$33(1',;�+ %8'*(7�%,//�&217,1*(17�$1'�5(675,&7,9(�/$1*8$*(
%XGJHW�&RGH $JHQF\ 6XPPDU\�RI�/DQJXDJH
(��&����� 6WDWH�'HSDUWPHQW�RI�$VVHVVPHQWV�DQG� 7D[DWLRQ�%XVLQHVV�3URSHUW\�9DOXDWLRQ
6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� ���������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� HQDFWPHQW�RI�OHJLVODWLRQ�WKDW�LQFUHDVHV�WKH�ORFDO� VKDUH�WR�����RI�WKH�FRVW�RI�WKH�%XVLQHVV�3URSHUW\� 9DOXDWLRQ�SURJUDP��$XWKRUL]DWLRQ�LV�JUDQWHG�WR� SURFHVV�D�VSHFLDO�IXQG�EXGJHW�DPHQGPHQW�RI� ���������WR�UHSODFH�WKH�DIRUHPHQWLRQHG�JHQHUDO� IXQG�DPRXQW�
)��$�����
)��$�����
)��$�����
'HSDUWPHQW�RI�%XGJHW�DQG�0DQDJHPHQW 2IILFH�RI�3HUVRQQHO�6HUYLFHV�DQG�%HQHILWV��� 6WDWHZLGH�([SHQVHV
'HSDUWPHQW�RI�%XGJHW�DQG�0DQDJHPHQW 2IILFH�RI�3HUVRQQHO�6HUYLFHV�DQG�%HQHILWV��� 6WDWHZLGH�([SHQVHV
'HSDUWPHQW�RI�%XGJHW�DQG�0DQDJHPHQW 2IILFH�RI�3HUVRQQHO�6HUYLFHV�DQG�%HQHILWV��� 6WDWHZLGH�([SHQVHV
*HQHUDO�IXQGV�DSSURSULDWHG�IRU�6WDWH�/DZ� (QIRUFHPHQW�2IILFHUV�/DERU�$OOLDQFH�EDUJDLQLQJ� SURYLVLRQV�PD\�EH�WUDQVIHUUHG�WR�SURJUDPV�RI� RWKHU�6WDWH�DJHQFLHV��
6SHFLDO�IXQGV�DSSURSULDWHG�IRU�6WDWH�/DZ� (QIRUFHPHQW�2IILFHUV�/DERU�$OOLDQFH�EDUJDLQLQJ� SURYLVLRQV�PD\�EH�WUDQVIHUUHG�WR�SURJUDPV�RI� RWKHU�6WDWH�DJHQFLHV��
)HGHUDO�IXQGV�DSSURSULDWHG�IRU�VDODU\�LQFUHPHQWV�� 6WDWH�/DZ�(QIRUFHPHQW�2IILFHUV�/DERU�$OOLDQFH� EDUJDLQLQJ�SURYLVLRQV�PD\�EH�WUDQVIHUUHG�WR� SURJUDPV�RI�RWKHU�6WDWH�DJHQFLHV��
)��$����� 'HSDUWPHQW�RI�,QIRUPDWLRQ�7HFKQRORJ\�� 0DMRU�,QIRUPDWLRQ�7HFKQRORJ\�'HYHORSPHQW� 3URMHFW�)XQG����0DMRU�,QIRUPDWLRQ� 7HFKQRORJ\�'HYHORSPHQW�3URMHFW�)XQG
*HQHUDO�IXQGV�DSSURSULDWHG�IRU�0DMRU�,QIRUPDWLRQ� 7HFKQRORJ\�'HYHORSPHQW�3URMHFWV�PD\�EH� WUDQVIHUUHG�WR�SURJUDPV�RI�RWKHU�ILQDQFLDO� DJHQFLHV�
)��$����� 'HSDUWPHQW�RI�,QIRUPDWLRQ�7HFKQRORJ\�� 0DMRU�,QIRUPDWLRQ�7HFKQRORJ\�'HYHORSPHQW� 3URMHFW�)XQG����0DMRU�,QIRUPDWLRQ� 7HFKQRORJ\�'HYHORSPHQW�3URMHFW�)XQG
6SHFLDO�IXQGV�DSSURSULDWHG�IRU�0DMRU�,QIRUPDWLRQ� 7HFKQRORJ\�'HYHORSPHQW�3URMHFWV�PD\�EH� WUDQVIHUUHG�WR�SURJUDPV�RI�RWKHU�ILQDQFLDO� DJHQFLHV�
+��*����� 'HSDUWPHQW�RI�*HQHUDO�6HUYLFHV $PRXQWV�DSSURSULDWHG�IRU�0DU\ODQG� 2IILFH�RI�)DFLOLWLHV�3ODQQLQJ��'HVLJQ�DQG� (QYLURQPHQWDO�6HUYLFH�SURMHFWV�WR�WUDQVIHU�WR�WKH� &RQVWUXFWLRQ DSSURSULDWH�VWDWH�IDFLOLW\�HIIHFWLYH�-XO\���������
-��$����� 'HSDUWPHQW�RI�7UDQVSRUWDWLRQ��7KH� 6HFUHWDU\ V�2IILFH��)DFLOLWLHV�DQG�&DSLWDO� (TXLSPHQW
6SHFLILHV�JUDQWHHV�DQG�DOORFDWLRQ�RI�DPRXQWV�IRU� WUDQVSRUWDWLRQ�JUDQWV�WR�FRXQW\�DQG�PXQLFLSDO� JRYHUQPHQWV�
.��$����� 'HSDUWPHQW�RI�1DWXUDO�5HVRXUFHV /DQG�$FTXLVLWLRQ�DQG�3ODQQLQJ���2XWGRRU� 5HFUHDWLRQ�/DQG�/RDQ
6SHFLILHV�XVH�RI�VSHFLDO�IXQG�DSSURSULDWLRQ�
+��
$33(1',;�+ %8'*(7�%,//�&217,1*(17�$1'�5(675,&7,9(�/$1*8$*(
%XGJHW�&RGH $JHQF\ 6XPPDU\�RI�/DQJXDJH
/��$����� 'HSDUWPHQW�RI�$JULFXOWXUH��2IILFH�RI� 6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� 0DUNHWLQJ��$QLPDO�,QGXVWULHV��DQG� �����������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� &RQVXPHU�6HUYLFHV���0DU\ODQG�$JULFXOWXUDO� HQDFWPHQW�RI�OHJLVODWLRQ�SURYLGLQJ�IXQGLQJ�RYHU�� DQG�5HVRXUFH�%DVHG�,QGXVWU\�'HYHORSPHQW� WZR�\HDUV�IRU�WKH�1H[W�*HQHUDWLRQ�)DUPODQG� &RUSRUDWLRQ $FTXLVLWLRQ�3URJUDP�
0��)����� 'HSDUWPHQW�RI�+HDOWK�DQG�0HQWDO�+\JLHQH��� 6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� 2IILFH�RI�3RSXODWLRQ�+HDOWK�,PSURYHPHQW�� ���������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� &RUH�3XEOLF�+HDOWK�6HUYLFHV HQDFWPHQW�RI�OHJLVODWLRQ�UHGXFLQJ�WKH�UHTXLUHG�
DSSURSULDWLRQ�IRU�&RUH�3XEOLF�+HDOWK�6HUYLFHV�WR� OHYHO�IXQG�DLG�DW�WKH�ILVFDO�\HDU������OHYHO�
0��)����� 'HSDUWPHQW�RI�+HDOWK�DQG�0HQWDO�+\JLHQH��� 6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� 3UHYHQWLRQ�DQG�+HDOWK�3URPRWLRQ� ������������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� $GPLQLVWUDWLRQ���)DPLO\�+HDOWK�DQG�&KURQLF� HQDFWPHQW�RI�OHJLVODWLRQ�UHGXFLQJ�WKH�RSHUDWLQJ� 'LVHDVH�6HUYLFHV JUDQW�IRU�WKH�3ULQFH�*HRUJHV�&RXQW\�5HJLRQDO�
0HGLFDO�&HQWHU�
0��/����� 'HSDUWPHQW�RI�+HDOWK�DQG�0HQWDO�+\JLHQH��� %HKDYLRUDO�+HDOWK�$GPLQLVWUDWLRQ��� &RPPXQLW\�6HUYLFHV
6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� �����������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� HQDFWPHQW�RI�OHJLVODWLRQ�UHGXFLQJ�WKH�UHTXLUHG� VSHFLDO�IXQG�DSSURSULDWLRQ�IRU�WKH�0DU\ODQG� &RPPXQLW\�+HDOWK�5HVRXUFHV�&RPPLVVLRQ�� $XWKRUL]DWLRQ�LV�JUDQWHG�WR�SURFHVV�D�VSHFLDO�IXQG� EXGJHW�DPHQGPHQW�RI������������WR�UHSODFH�WKH� DIRUHPHQWLRQHG�JHQHUDO�IXQG�DPRXQW��
0��/����� 'HSDUWPHQW�RI�+HDOWK�DQG�0HQWDO�+\JLHQH��� %HKDYLRUDO�+HDOWK�$GPLQLVWUDWLRQ��� &RPPXQLW\�6HUYLFHV
6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� �����������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� OHJLVODWLYH�DXWKRUL]DWLRQ�WR�XVH�6HQLRU�3UHVFULSWLRQ� 'UXJ�$VVLVWDQFH�3URJUDP�UHYHQXH�IRU�WKH� &RPPXQLW\�6HUYLFHV�SURJUDP���$XWKRUL]DWLRQ�LV� JUDQWHG�WR�SURFHVV�D�VSHFLDO�IXQG�EXGJHW� DPHQGPHQW�RI������������WR�UHSODFH�WKH� DIRUHPHQWLRQHG�JHQHUDO�IXQG�DPRXQW�
0��0����� 'HSDUWPHQW�RI�+HDOWK�DQG�0HQWDO�+\JLHQH��� 6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� 'HYHORSPHQWDO�'LVDELOLWLHV��$GPLQLVWUDWLRQ��� �����������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� &RPPXQLW\�6HUYLFHV� HQDFWPHQW�RI�OHJLVODWLRQ�UHGXFLQJ�WKH�PDQGDWHG�
SURYLGHU�UDWH�LQFUHDVH�IURP������WR������IRU�WKH�� 'HYHORSPHQWDO�'LVDELOLWLHV�$GPLQLVWUDWLRQ�
+��
$33(1',;�+ %8'*(7�%,//�&217,1*(17�$1'�5(675,&7,9(�/$1*8$*(
%XGJHW�&RGH $JHQF\ 6XPPDU\�RI�/DQJXDJH
0��0����� 'HSDUWPHQW�RI�+HDOWK�DQG�0HQWDO�+\JLHQH��� 6SHFLILHV�WKDW�IHGHUDO�IXQG�DSSURSULDWLRQ�RI� 'HYHORSPHQWDO�'LVDELOLWLHV��$GPLQLVWUDWLRQ��� �����������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� &RPPXQLW\�6HUYLFHV� HQDFWPHQW�RI�OHJLVODWLRQ�UHGXFLQJ�WKH�PDQGDWHG�
SURYLGHU�UDWH�LQFUHDVH�IURP������WR������IRU�WKH�� 'HYHORSPHQWDO�'LVDELOLWLHV�$GPLQLVWUDWLRQ�
0��4����� 'HSDUWPHQW�RI�+HDOWK�DQG�0HQWDO�+\JLHQH 0HGLFDO�&DUH�3URJUDPV�$GPLQLVWUDWLRQ��� 0HGLFDO�&DUH�3URYLGHU�5HLPEXUVHPHQWV
3ODFHV�FHUWDLQ�FRQGLWLRQV�RQ�WKH�XVH�RI� DSSURSULDWLRQ�IRU�DERUWLRQV��
0��4����� 'HSDUWPHQW�RI�+HDOWK�DQG�0HQWDO�+\JLHQH 0HGLFDO�&DUH�3URJUDPV�$GPLQLVWUDWLRQ��� 0HGLFDO�&DUH�3URYLGHU�5HLPEXUVHPHQWV
6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� ������������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� HQDFWPHQW�RI�OHJLVODWLRQ�VXVSHQGLQJ�WKH�UHGXFWLRQ� LQ�WKH�0HGLFDLG�'HILFLW�$VVHVVPHQW�IRU�ILVFDO�\HDU� �����RQO\��$XWKRUL]DWLRQ�LV�JUDQWHG�WR�SURFHVV�D� VSHFLDO�IXQG�EXGJHW�DPHQGPHQW�XS�WR� ������������IURP�+RVSLWDO�$VVHVVPHQWV�WR� VXSSRUW�0HGLFDLG�SURYLGHU�UHLPEXUVHPHQWV�
0��4����� 'HSDUWPHQW�RI�+HDOWK�DQG�0HQWDO�+\JLHQH 3ODFHV�FHUWDLQ�FRQGLWLRQV�RQ�WKH�XVH�RI� 0HGLFDO�&DUH�3URJUDPV�$GPLQLVWUDWLRQ��� DSSURSULDWLRQ�IRU�DERUWLRQV� 0DU\ODQG�&KLOGUHQV�+HDOWK�3URJUDP
0��5����� 'HSDUWPHQW�RI�+HDOWK�DQG�0HQWDO�+\JLHQH 6SHFLILHV�WKDW�VSHFLDO�IXQG�DSSURSULDWLRQ�RI� +HDOWK�5HJXODWRU\�&RPPLVVLRQV���0DU\ODQG� �����������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� &RPPXQLW\�+HDOWK�5HVRXUFHV�&RPPLVVLRQ HQDFWPHQW�RI�OHJLVODWLRQ�UHGXFLQJ�WKH�UHTXLUHG�
DSSURSULDWLRQ�IRU�WKH�0DU\ODQG�&RPPXQLW\�+HDOWK� 5HVRXUFHV�&RPPLVVLRQ�
1��*����� 'HSDUWPHQW�RI�+XPDQ�5HVRXUFHV )XQGV�PD\�EH�XVHG�WR�GHYHORS�D�EURDG�UDQJH�RI� /RFDO�'HSDUWPHQW�2SHUDWLRQV���)RVWHU�&DUH� VHUYLFHV�IRU�VSHFLILHG�FKLOGUHQ� 0DLQWHQDQFH�3D\PHQWV
3��$����� 'HSDUWPHQW�RI�/DERU��/LFHQVLQJ��DQG� 6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� 5HJXODWLRQ���2IILFH�RI�WKH�6HFUHWDU\�� ���������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� *RYHUQRUV�:RUNIRUFH�'HYHORSPHQW�%RDUG HQDFWPHQW�RI�OHJLVODWLRQ�UHSHDOLQJ�WKH�PDQGDWH�
WKDW�IXQGLQJ�EH�SURYLGHG�IRU�WKH�0DU\ODQG�&HQWHU� IRU�&RQVWUXFWLRQ�(GXFDWLRQ�DQG�,QQRYDWLRQ�
+��
$33(1',;�+ %8'*(7�%,//�&217,1*(17�$1'�5(675,&7,9(�/$1*8$*(
%XGJHW�&RGH $JHQF\ 6XPPDU\�RI�/DQJXDJH
3��(����� 'HSDUWPHQW�RI�/DERU��/LFHQVLQJ��DQG� 6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� 5HJXODWLRQ���'LYLVLRQ�RI�5DFLQJ���0DU\ODQG� ���������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� 5DFLQJ�&RPPLVVLRQ HQDFWPHQW�RI�OHJLVODWLRQ�WR�DXWKRUL]H�WKH�XVH�RI�
3XUVH�'HGLFDWLRQ�$FFRXQW�)XQGV�IRU� DGPLQLVWUDWLYH�FRVWV�LQ�WKH�0DU\ODQG�5DFLQJ� &RPPLVVLRQ�SURJUDP��$XWKRUL]DWLRQ�LV�JUDQWHG��WR� SURFHVV�D�VSHFLDO�IXQG�EXGJHW�DPHQGPHQW�RI� ���������WR��UHSODFH�WKH�DIRUHPHQWLRQHG�JHQHUDO� IXQG�DPRXQW�
3��(����� 'HSDUWPHQW�RI�/DERU��/LFHQVLQJ��DQG� 6SHFLILHV�WKDW�VSHFLDO��IXQG�DSSURSULDWLRQ�RI� 5HJXODWLRQ���'LYLVLRQ�RI�5DFLQJ���0DU\ODQG� �����������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� 5DFLQJ�&RPPLVVLRQ HQDFWPHQW�RI�OHJLVODWLRQ�UHSHDOLQJ�WKH�UHYHQXH�
WUDQVIHU�IURP�WKH�6WDWH�/RWWHU\�)XQG�� $XWKRUL]DWLRQ�LV�JUDQWHG�WR�SURFHVV�D�VSHFLDO�IXQG EXGJHW�DPHQGPHQW�XS�WR����������
3��(����� 'HSDUWPHQW�RI�/DERU��/LFHQVLQJ��DQG�
5HJXODWLRQ���'LYLVLRQ�RI�5DFLQJ���5DFHWUDFN� 2SHUDWLRQV
6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� �����������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� HQDFWPHQW�RI�OHJLVODWLRQ�WR�DXWKRUL]H�WKH�XVH�RI� 3XUVH�'HGLFDWLRQ�$FFRXQW�)XQGV�IRU� DGPLQLVWUDWLYH�FRVWV�LQ�WKH�5DFHWUDFN�2SHUDWLRQ� SURJUDP��$XWKRUL]DWLRQ�LV�JUDQWHG��WR�SURFHVV�D� VSHFLDO�IXQG�EXGJHW�DPHQGPHQW�RI������������WR� UHSODFH�WKH�DIRUHPHQWLRQHG�JHQHUDO�IXQG�DPRXQW�
4�� 'HSDUWPHQW�RI�3XEOLF�6DIHW\� DQG�&RUUHFWLRQDO�6HUYLFHV
6SHFLILHV�WKDW�����YDFDQW�SRVLWLRQV�DUH�DEROLVKHG� DQG�JHQHUDO�IXQGV�RI�������������VKDOO�EH� UHGXFHG�LQ�WKH�GHSDUWPHQW�GXH�WR�WKH�GRZQVL]LQJ� RI�WKH�0DU\ODQG�&RUUHFWLRQDO�,QVWLWXWLRQ� +DJHUVWRZQ���
5��$����� 6WDWH�'HSDUWPHQW�RI�(GXFDWLRQ��$LG WR�(GXFDWLRQ���6WXGHQWV�ZLWK�'LVDELOLWLHV
6SHFLILHV�XVH�RI�JHQHUDO�IXQG�DSSURSULDWLRQ�DQG� WKDW�IXQGV�PD\�EH�XVHG�WR�GHYHORS�D�EURDG�UDQJH� RI�VHUYLFHV�IRU�VSHFLILHG�FKLOGUHQ�
5��$����� 6WDWH�'HSDUWPHQW�RI�(GXFDWLRQ��$LG WR�(GXFDWLRQ���,QQRYDWLYH�3URJUDPV
6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� �����������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� HQDFWPHQW�RI�OHJLVODWLRQ�UHSHDOLQJ�WKH�PDQGDWH� WKDW�IXQGLQJ�EH�SURYLGHG�IRU�WKH�3XEOLF�6FKRROV� 2SSRUWXQLWLHV�(QKDQFHPHQW�3URJUDP�
5��$����� 6WDWH�'HSDUWPHQW�RI�(GXFDWLRQ��$LG 6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� WR�(GXFDWLRQ���,QQRYDWLYH�3URJUDPV �����������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH�
HQDFWPHQW�RI�OHJLVODWLRQ�UHSHDOLQJ�WKH�PDQGDWH� WKDW�IXQGLQJ�EH�SURYLGHG�IRU�WKH�1H[W�*HQHUDWLRQ� 6FKRODUV�3URJUDP�
+��
$33(1',;�+ %8'*(7�%,//�&217,1*(17�$1'�5(675,&7,9(�/$1*8$*(
%XGJHW�&RGH $JHQF\ 6XPPDU\�RI�/DQJXDJH
5��$����� 6WDWH�'HSDUWPHQW�RI�(GXFDWLRQ��$LG 6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� WR�(GXFDWLRQ���,QQRYDWLYH�3URJUDPV ���������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH�
HQDFWPHQW�RI�OHJLVODWLRQ�UHSHDOLQJ�WKH�PDQGDWH� WKDW�IXQGLQJ�EH�SURYLGHG�IRU�WKH�5RERWLFV� 3URJUDP�
5��$����� 6WDWH�'HSDUWPHQW�RI�(GXFDWLRQ��$LG 6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� WR�(GXFDWLRQ���3XEOLF�/LEUDULHV �����������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH�
HQDFWPHQW�RI�OHJLVODWLRQ�UHSHDOLQJ�WKH�PDQGDWH� WKDW�IXQGLQJ�EH�SURYLGHG�WR�H[SDQG�KRXUV�RI� RSHUDWLRQ�DW�EUDQFKHV�RI�WKH�(QRFK�3UDWW�)UHH� /LEUDU\�
5��$����� 6WDWH�'HSDUWPHQW�RI�(GXFDWLRQ��$LG 6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� WR�(GXFDWLRQ���7HDFKHU�'HYHORSPHQW �����������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH�
HQDFWPHQW�RI�OHJLVODWLRQ�UHSHDOLQJ�WKH�PDQGDWH� WKDW�IXQGLQJ�EH�SURYLGHG�IRU�WKH�7HDFKHU� ,QGXFWLRQ��5HWHQWLRQ�$GYDQFHPHQW�3LORW�3URJUDP�
5��$����� 6WDWH�'HSDUWPHQW�RI�(GXFDWLRQ��$LG WR�(GXFDWLRQ���7HDFKHU�'HYHORSPHQW
6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� �����������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� HQDFWPHQW�RI�OHJLVODWLRQ�UHSHDOLQJ�WKH�VWLSHQG�IRU� VSHFLILF�$QQH�$UXQGHO�&RXQW\�3XEOLF�6FKRRO� WHDFKHUV�
5��$����� 6WDWH�'HSDUWPHQW�RI�(GXFDWLRQ��$LG WR�(GXFDWLRQ���7HDFKHU�'HYHORSPHQW
6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� �����������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� HQDFWPHQW�RI�OHJLVODWLRQ�UHGXFLQJ�WKH�PDQGDWHG� VWLSHQG�IRU�WHDFKHUV�ZKR�KROG�D�FHUWLILFDWH�LVVXHG� E\�WKH�1DWLRQDO�%RDUG�IRU�3URIHVVLRQDO�7HDFKLQJ� 6WDQGDUGV�
5��$����� 6WDWH�'HSDUWPHQW�RI�(GXFDWLRQ��)XQGLQJ���� IRU�(GXFDWLRQDO�2UJDQL]DWLRQV���2WKHU� ,QVWLWXWLRQV
6SHFLILHV�JUDQWHHV�DQG�DPRXQWV�
5��$����� 6WDWH�'HSDUWPHQW�RI�(GXFDWLRQ�� 6HWV�SHU�SXSLO�DPRXQWV�IRU�SXUFKDVH�RI�WH[WERRNV�� )XQGLQJ�IRU�(GXFDWLRQDO�2UJDQL]DWLRQV���$LG� FRPSXWHU�VRIWZDUH��KDUGZDUH�DQG�RWKHU� WR�1RQ�3XEOLF�6FKRROV HOHFWURQLFDOO\�GHOLYHUHG�OHDUQLQJ�PDWHULDOV���
6SHFLILHV�UHTXLUHPHQWV�IRU�D�VFKRRO�WR�SDUWLFLSDWH�
5��$����� 6WDWH�'HSDUWPHQW�RI�(GXFDWLRQ���)XQGLQJ� 6SHFLILHV�XVH�RI�VSHFLDO�IXQGV��FODULI\LQJ�ZKLFK� IRU�(GXFDWLRQDO�2UJDQL]DWLRQV�� RUJDQL]DWLRQV�ZLOO�TXDOLI\�IRU�WKH�JUDQWV��DQG� 6WXGHQW�$VVLVWDQFH�2UJDQL]DWLRQ�%XVLQHVV� UHTXLULQJ�WKH�GHSDUWPHQW�WR�HVWDEOLVK�SURFHGXUHV� (QWLW\�*UDQWV� IRU�WKH�DZDUG�SURFHVV�DQG�PDNH�DZDUGV�DV�
GHWHUPLQHG�E\�WKH�%2267�$GYLVRU\�%RDUG�
+��
$33(1',;�+ %8'*(7�%,//�&217,1*(17�$1'�5(675,&7,9(�/$1*8$*(
%XGJHW�&RGH $JHQF\ 6XPPDU\�RI�/DQJXDJH
5��%�����
5��%�����
5��,�����
8QLYHUVLW\�6\VWHP�RI�0DU\ODQG���7RZVRQ� 6SHFLILHV�WKDW�FXUUHQW�XQUHVWULFWHG�IXQG� 8QLYHUVLW\ DSSURSULDWLRQ�RI����������VKDOO�EH�UHGXFHG�
FRQWLQJHQW�XSRQ�WKH�HQDFWPHQW�RI�OHJLVODWLRQ� UHSHDOLQJ�WKH�UHTXLUHPHQW�WKDW�DGGLWLRQDO�IXQGLQJ� EH�SURYLGHG�WR�LQFUHDVH�IXQGLQJ�JXLGHOLQH� DWWDLQPHQW�
8QLYHUVLW\�6\VWHP�RI�0DU\ODQG���8QLYHUVLW\� 6SHFLILHV�WKDW�FXUUHQW�XQUHVWULFWHG�IXQG� RI�0DU\ODQG�%DOWLPRUH�&RXQW\ DSSURSULDWLRQ�RI������������VKDOO�EH�UHGXFHG�
FRQWLQJHQW�XSRQ�WKH�HQDFWPHQW�RI�OHJLVODWLRQ� UHSHDOLQJ�WKH�UHTXLUHPHQW�WKDW�DGGLWLRQDO�IXQGLQJ� EH�SURYLGHG�WR�LQFUHDVH�IXQGLQJ�JXLGHOLQH� DWWDLQPHQW�
0DU\ODQG�+LJKHU�(GXFDWLRQ�&RPPLVVLRQ��� 6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� -RVHSK�$��6HOOLQJHU�)RUPXOD�IRU�$LG�WR�1RQ� �����������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� 3XEOLF�,QVWLWXWLRQV�RI�+LJKHU�(GXFDWLRQ HQDFWPHQW�RI�OHJLVODWLRQ�WR�OHYHO�IXQG�WKH�JUDQW�WR� (GXFDWLRQDO�*UDQWV SULYDWH�FROOHJHV�DQG�XQLYHUVLWLHV�DW�WKH�ILVFDO�\HDU�
�����DPRXQW�
5��,����� 0DU\ODQG�+LJKHU�(GXFDWLRQ�&RPPLVVLRQ ��(GXFDWLRQDO�*UDQWV
6SHFLILHV�SXUSRVHV�DQG�DPRXQWV���
5��7�����
5��7�����
5��7�����
+LJKHU�(GXFDWLRQ 6XSSRUW�IRU�6WDWH�,QVWLWXWLRQV�RI�+LJKHU� (GXFDWLRQ
+LJKHU�(GXFDWLRQ 6XSSRUW�IRU�6WDWH�,QVWLWXWLRQV�RI�+LJKHU� (GXFDWLRQ
+LJKHU�(GXFDWLRQ 6XSSRUW�IRU�6WDWH�,QVWLWXWLRQV�RI�+LJKHU� (GXFDWLRQ
6SHFLILHV�WUDQVIHU�RI�JHQHUDO�IXQG�DSSURSULDWLRQ�LQ� TXDUWHUO\�DOORWPHQWV���
6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� �����������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� HQDFWPHQW�RI�OHJLVODWLRQ�UHSHDOLQJ�WKH�UHTXLUHPHQW� WKDW�DGGLWLRQDO�IXQGLQJ�EH�SURYLGHG�WR�LQFUHDVH�WKH� HVWLPDWHG�IXQGLQJ�JXLGHOLQH�DWWDLQPHQW�RI�FHUWDLQ� LQVWLWXWLRQV�
6SHFLILHV�WUDQVIHU�RI�VSHFLDO�IXQG�DSSURSULDWLRQ�LQ� TXDUWHUO\�DOORWPHQWV���
5��7����� +LJKHU�(GXFDWLRQ 6SHFLILHV�WUDQVIHU�RI�VSHFLDO�IXQG�DSSURSULDWLRQ�LQ� 6XSSRUW�IRU�6WDWH�,QVWLWXWLRQV�RI�+LJKHU� TXDUWHUO\�DOORWPHQWV��7R�WKH�H[WHQW�UHYHQXH� (GXFDWLRQ DWWDLQPHQW�LV�ORZHU�WKDQ�HVWLPDWHG��WKH�WUDQVIHUV�
ZLOO�EH�DGMXVWHG�DW�\HDU�HQG��$OVR�WKDW�VSHFLDO� IXQGV�RI������������PD\�EH�XVHG�RQO\�WR�VXSSRUW� WKH�0DU\ODQG�)LUH�DQG�5HVFXH�,QVWLWXWH�
+��
$33(1',;�+ %8'*(7�%,//�&217,1*(17�$1'�5(675,&7,9(�/$1*8$*(
%XGJHW�&RGH $JHQF\ 6XPPDU\�RI�/DQJXDJH
6��$����� 'HSDUWPHQW�RI�+RXVLQJ�DQG�&RPPXQLW\� 6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� 'HYHORSPHQW�'LYLVLRQ�RI�1HLJKERUKRRG� ������������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� 5HYLWDOL]DWLRQ�1HLJKERUKRRG�5HYLWDOL]DWLRQ� HQDFWPHQW�RI�OHJLVODWLRQ�WR�DXWKRUL]H�WKH�XVH�RI� &DSLWDO�$SSURSULDWLRQ *HQHUDO�2EOLJDWLRQ�%RQGV�WR�IXQG�3URMHFW�&�2�5�(�
�&UHDWLQJ�2SSRUWXQLWLHV�IRU�5HQHZDO�DQG� (QWHUSULVH��
6��$����� 'HSDUWPHQW�RI�+RXVLQJ�DQG�&RPPXQLW\� 6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� 'HYHORSPHQW�'LYLVLRQ�RI�1HLJKERUKRRG� ������������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� 5HYLWDOL]DWLRQ�1HLJKERUKRRG�5HYLWDOL]DWLRQ� HQDFWPHQW�RI�OHJLVODWLRQ�DOWHULQJ�WKH�PDQGDWH�IRU� &DSLWDO�$SSURSULDWLRQ WKH�%DOWLPRUH�5HJLRQDO�1HLJKERUKRRGV�,QLWLDWLYH�
6��$����� 'HSDUWPHQW�RI�+RXVLQJ�DQG�&RPPXQLW\� 6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� 'HYHORSPHQW�'LYLVLRQ�RI�1HLJKERUKRRG� �����������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� 5HYLWDOL]DWLRQ�1HLJKERUKRRG�5HYLWDOL]DWLRQ� HQDFWPHQW�RI�OHJLVODWLRQ�UHSHDOLQJ�WKH�PDQGDWH�IRU� &DSLWDO�$SSURSULDWLRQ WKH�6HHG�&RPPXQLW\�'HYHORSPHQW�$QFKRU�
,QVWLWXWLRQ�)XQG�
6��$����� 'HSDUWPHQW�RI�+RXVLQJ�DQG�&RPPXQLW\� 6SHFLILHV�WKDW�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� 'HYHORSPHQW��'LYLVLRQ�RI�'HYHORSPHQW� �����������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� )LQDQFH�7UDQVLWLRQDO�+RXVLQJ�&DSLWDO� HQDFWPHQW�RI�OHJLVODWLRQ�WR�DXWKRUL]H�WKH�XVH�RI� $SSURSULDWLRQ *HQHUDO�2EOLJDWLRQ�%RQGV�IRU�WKH�6KHOWHU�DQG�
7UDQVLWLRQDO�+RXVLQJ�*UDQW�SURJUDP�
<��$����� 6WDWH�5HVHUYH�)XQG�5HYHQXH�6WDELOL]DWLRQ� $FFRXQW
6SHFLILHV�WKDW�WKH�JHQHUDO�IXQG�DSSURSULDWLRQ�RI� ������������VKDOO�EH�UHGXFHG�FRQWLQJHQW�XSRQ�WKH� HQDFWPHQW�RI�OHJLVODWLRQ�WR�PDLQWDLQ�WKH�IXQG� EDODQFH�DW����RI�SURMHFWHG�ILVFDO�\HDU������ *HQHUDO�)XQG�UHYHQXHV�
6(&7,21�� $XWKRUL]HV�6HFUHWDU\�RI�%XGJHW�DQG�0DQDJHPHQW� WR�DOORW�IXQGV�DQG�IL[�WKH�QXPEHU�DQG� FODVVLILFDWLRQV�RI�SRVLWLRQV�
6(&7,21�� /LVWV�QRQ�FODVVLILHG�SHU�GLHP�DQG�IODW�UDWH� SRVLWLRQV�
6(&7,21�� 3URKLELWV�SD\PHQW�RI�FRPSHQVDWLRQ�IRU�D�VHFRQG� RIILFH�RI�SURILW�ZLWKLQ�WKH�PHDQLQJ�RI�WKH� &RQVWLWXWLRQ�
6(&7,21�� 3HUPLWV�WKH�H[SHQGLWXUH�RI�EORFN�JUDQWV�DQG� PRQH\�GHULYHG�IURP�VRXUFHV�QRW�HVWLPDWHG�RU� LQFOXGHG�LQ�WKH�EXGJHW�E\�EXGJHW�DPHQGPHQW�
+��
$33(1',;�+ %8'*(7�%,//�&217,1*(17�$1'�5(675,&7,9(�/$1*8$*(
%XGJHW�&RGH $JHQF\ 6XPPDU\�RI�/DQJXDJH
6(&7,21�� 3HUPLWV�DSSURSULDWLRQ�WR�EH�WUDQVIHUUHG�DPRQJ� SURJUDPV�E\�EXGJHW�DPHQGPHQW�
6(&7,21�� 3HUPLWV�WKH�H[SHQGLWXUH�RI��VSHFLDO�DQG�IHGHUDO� IXQG�UHYHQXHV�LQ�H[FHVV�RI�EXGJHWHG�DPRXQWV�E\� EXGJHW�DPHQGPHQW�
6(&7,21�� $XWKRUL]HV�WUDQVIHU�RI�JHQHUDO�IXQG�DPRXQWV�IRU� RSHUDWLRQ�RI�VWDWH�IDFLOLWLHV�E\�EXGJHW�DPHQGPHQW�
6(&7,21�� $XWKRUL]HV�WUDQVIHU�RI�IXQGV�SURYLGHG�IRU�WRUW� FODLPV�WR�EH�WUDQVIHUUHG�WR�WKH�6WDWH�,QVXUDQFH� 7UXVW�)XQG���6HWV�OLPLWV�RQ�SD\PHQWV�RI�WRUW� FODLPV�
6(&7,21��� $XWKRUL]HV�WUDQVIHU�RI�JHQHUDO�IXQG�DPRXQWV�IRU� LQGLUHFW�FRVW�SRROV�E\�EXGJHW�DPHQGPHQW�
6(&7,21��� 5HVWULFWV�WKH�XVH�RI�IXQGV�EXGJHWHG�IRU�$QQDSROLV� 'DWD�&HQWHU�FKDUJHV���$XWKRUL]HV�WKH�WUDQVIHU�RI� WKHVH�IXQGV�DPRQJ�DJHQFLHV�E\�EXGJHW� DPHQGPHQW�
6(&7,21��� 6HWV�IRUWK�WKH�VDODU\�VFKHGXOH�IRU�WKH�([HFXWLYH� 3D\�3ODQ�
6(&7,21��� 6HWV�IRUWK�WKH�VDODU\�VFKHGXOH�IRU�WKH�'HSDUWPHQW� RI�7UDQVSRUWDWLRQ�([HFXWLYH�3D\�3ODQ�
6(&7,21��� $OORZV�WKH�WUDQVIHU�RI�IXQGV�IURP�FHUWDLQ�DJHQFLHV� WR�WKH�0HGLFDO�$VVLVWDQFH�3URJUDP�IRU�VHUYLFHV�WR� FOLHQWV�ZKR�EHFRPH�HOLJLEOH�IRU�0HGLFDO� $VVLVWDQFH�
6(&7,21��� 3URYLGHV�WKDW�DPRXQWV�EXGJHWHG�WR�FRQGXFW� DGPLQLVWUDWLYH�KHDULQJV�VKDOO�WUDQVIHU�WR�WKH�2IILFH� RI�$GPLQLVWUDWLYH�+HDULQJV�RQ�-XO\���������DQG� PD\�QRW�EH�H[SHQGHG�IRU�DQ\�RWKHU�SXUSRVH�
6(&7,21��� )XQGV�EXGJHWHG�LQ�FHUWDLQ�DJHQFLHV�PD\�EH� WUDQVIHUUHG�WR�WKH�&KLOGUHQV�&DELQHW�,QWHUDJHQF\�� )XQG�
+��
$33(1',;�+ %8'*(7�%,//�&217,1*(17�$1'�5(675,&7,9(�/$1*8$*(
%XGJHW�&RGH $JHQF\ 6XPPDU\�RI�/DQJXDJH
6(&7,21��� )XQGV�EXGJHWHG�IRU�KHDOWK�LQVXUDQFH��UHWLUHHV� KHDOWK�LQVXUDQFH��:RUNHUV �&RPSHQVDWLRQ�� FRQWUDFWXDO�HPSOR\HH�KHDOWK�LQVXUDQFH��'%0�SDLG� WHOHFRPPXQLFDWLRQV��2IILFH�RI�$WWRUQH\�*HQHUDO� $GPLQLVWUDWLYH�)HH��'R,7�,7�6HUYLFHV�$OORFDWLRQ��� 6WDWH�3HUVRQQHO�6\VWHP�$OORFDWLRQ��DQG�5HQW�3DLG� WR�'HSDUWPHQW�RI�*HQHUDO�6HUYLFHV��'*6��PD\� QRW�EH�H[SHQGHG�IRU�DQ\�RWKHU�SXUSRVH�ZLWKRXW�WKH� SULRU�DSSURYDO�RI�WKH�6HFUHWDU\�RI�%XGJHW�DQG� 0DQDJHPHQW���)XQGV�EXGJHWHG�IRU�KHDOWK� LQVXUDQFH��FRQWUDFWXDO�KHDOWK�LQVXUDQFH�DQG�'%0� SDLG�WHOHFRPPXQLFDWLRQV�PD\�EH�WUDQVIHUUHG�E\� EXGJHW�DPHQGPHQW�DPRQJ�DJHQFLHV��)XQGV�QRW� VSHQW�IRU�KHDOWK�LQVXUDQFH�DQG�UHWLUHHV�KHDOWK� LQVXUDQFH�VKDOO�UHYHUW�WR�D�VSHFLILF�IXQG�
6(&7,21��� 3URYLGHV�WKDW�DPRXQWV�EXGJHWHG�WR�VXSSRUW�WKH� 0DU\ODQG�6WDWH�5HWLUHPHQW�$JHQF\�VKDOO�WUDQVIHU� WR�WKH�0DU\ODQG�6WDWH�5HWLUHPHQW�DJHQF\�RQ�-XO\� ��������DQG�PD\�QRW�EH�H[SHQGHG�IRU�DQ\�RWKHU� SXUSRVH�
6(&7,21��� 6SHFLILHV�WKDW�WKH�JHQHUDO�IXQG�DSSURSULDWLRQ�VKDOO� EH�UHGXFHG�E\��������������WKH�VSHFLDO�IXQG� DSSURSULDWLRQ�E\�������������DQG�WKH�IHGHUDO�IXQG� DSSURSULDWLRQ�E\������������IRU�UHWLUHPHQW�ZLWKLQ� VSHFLILF�([HFXWLYH�%UDQFK�DJHQFLHV�FRQWLQJHQW� XSRQ�WKH�HQDFWPHQW�RI�OHJLVODWLRQ�UHGXFLQJ�WKH� DPRXQW�RI��WKH�UHWLUHPHQW�UHLQYHVWPHQW� FRQWULEXWLRQ�
6(&7,21��� 6SHFLILHV�WKDW�VXEWRWDOV�DQG�WRWDOV�LQ�WKH�EXGJHW� ELOO�DUH�LQIRUPDWLRQDO�RQO\�DQG�DUH�QRW�OHJDO� DSSURSULDWLRQV�
6(&7,21��� 6HWV�RXW�WKH�HVWLPDWHG�UHYHQXH�DQG� DSSURSULDWLRQV�IRU�WKH�SURSRVHG�EXGJHW�WR�VKRZ� WKDW�WKH�EXGJHW�PHHWV�WKH�FRQVWLWXWLRQDO� UHTXLUHPHQW�IRU�D�EDODQFHG�EXGJHW�
+���
$33(1',;�, 5(&29(5,(6�2)�,1',5(&7�&2676�)25�),6&$/�<($5� 6WDWHZLGH ,QWHUQDO ������ 5HYHUWHG 5HFRYHULHV )HGHUDOO\�$SSURYHG )HGHUDOO\�$SSURYHG ,QGLUHFW�&RVW ,QGLUHFW�&RVW WR�*HQHUDO 5HWDLQHG ,QGLUHFW�&RVW 6WDWHZLGH�&RVW 5HFRYHULHV���� 5HFRYHULHV���� )XQG���� E\�$JHQF\���� 5HFRYHU\�5DWH� 5HFRYHU\�5DWH��
Office of the Attorney General 1,585 342,004 343,589 11.7% 0.1%
Executive Department 2
D12A02 Department of Disabilities 36,865 36,865 1100 General Administration 8,904 8,904 3.3% 1130 MD Dev Disabilities Council 13,160 13,160 1.6% 1160 Tech Access Program 14,801 14,801 3.3%
D13A13 Maryland Energy Administration 29,535 29,535 - 2.7% 2.7%
D15A05 Boards, Commissions and Offices 92,463 92,463 05 Governor's Office of Community Initiatives 16,077 16077 3.3% 3.3% 16 Governor's Office of Crime Control and Prev. 76,386 76,386 3.3% 3.3%
Military Department Maryland Emergency Management Agency 53,648 168,219 53,648 168,219 5.6% 24.2%
Dept. of Natural Resources 98,860 3,418,349 99,680 3,318,369 NA 3 4.6%
02 Forestry Service 5,370 183,859 5,370 178,489 14.5% 4.6% 03 Wildlife and Heritage Service 26,030 891,673 26,030 865,643 NA 3 4.6%
07 Natural Resources Police 980 33,704 980 32,724 NA 3 4.6% 11 Boating Services 620 21,182 620 20,562 NA 3 4.6% 12 Resource Assessment Service 11,150 413,971 11,150 402,821 13.5% 4.6% 14 Chesapeake and Coastal Watershed 39,820 1,363,633 39,820 1,323,813 NA 3 4.6% 17 Fisheries Service 14,890 510,327 15,710 494,317 NA 3 4.6%
Dept. of Agriculture 11,449 281,153 11,449 281,153 16.0% 0.8%
Dept. of Health and Mental Hygiene 3,036,753 12,185,931 3,036,753 12,185,931 33.8% 7.1%
Dept. of Human Resources 1,285,717 71,241,016 1,285,717 71,241,016 NA 4 NA 4
Dept. of Labor, Licensing, and Regulation 5 699,793 10,684,515 699,793 10,684,515 17.7% 6.1%
Dept. of Public Safety and Correctional Services 6 957 50,344 957 50,344 46.5% 1.9%
State Dept. of Education 2,901,878 10,524,415 2,901,878 10,524,415 NA 7 19.1% Restricted Funds 13.5% 0.0% Unrestricted Funds 15.2% 0.0% Disability Determination Services Funds 16.0% 0.0%
University System of Maryland 2,258,705 158,753,766 713,358 158,753,766 NA 3 NA 3
B21 Univ. of MD, Baltimore�&DPSXV 313,987 68,853,231 313,987 68,853,231 54.0% 0.5% B22 Univ. of MD, College Park�&DPSXV 322,847 69,358,380 322,847 69,358,380 52.0% 0.5% B23 Bowie State University 276,367 52.1% N/A B24 Towson University - 464,428 464,428 46.5% 0.0% B25 Univ. of MD, Eastern Shore - 1,705,417 1,705,417 55.0% 0.0% B26 Frostburg University - 168,749 168,749 35.0% 0.0% B27 Coppin State University - 127,752 - 127,752 59.0% 0.0% B28 University of Baltimore - 26,098 26,098 57.0% 0.0% B29 Salisbury University - 430,759 430,759 35.9% 0.0% B30 Univ. of MD, University College - 1,124 1,124 54.0% 0.0% B31 Univ. of MD, Baltimore County 49,537 14,093,291 49,537 14,093,291 50.5% 0.4% B34 Univ. of MD, Center for Envir. Studies 1,295,967 3,524,537 26,987 3,524,537 53.0% 36.8%
I.1
$33(1',;�, 5(&29(5,(6�2)�,1',5(&7�&2676�)25�),6&$/�<($5������� 6WDWHZLGH ,QWHUQDO 5HYHUWHG 5HFRYHULHV )HGHUDOO\�$SSURYHG )HGHUDOO\�$SSURYHG ,QGLUHFW�&RVW ,QGLUHFW�&RVW WR�*HQHUDO 5HWDLQHG ,QGLUHFW�&RVW 6WDWHZLGH�&RVW 5HFRYHULHV���� 5HFRYHULHV���� )XQG���� E\�$JHQF\���� 5HFRYHU\�5DWH� 5HFRYHU\�5DWH��
Baltimore City Community College 121,640 121,640 N/A8 N/A8
Morgan State University 2,968,432 2,968,432 48.5% NA
St. Mary's College of Maryland 106,977 106,977 53.0%
Dept. of Housing and Community Development9 365,491 3,260,745 365,491 3,260,745 96.1% 2.1%
Dept. of the Environment 233,658 4,817,692 233,658 4,584,034 28.1% 4.9%
Dept. of State Police10 11,447,310 11,447,310 26.7% 1.7%
14,075,789 287,404,075 9,904,834 289,696,865
1
2 Expressed as a percentage of total recoveries. 3 A single indirect cost recovery rate is negotiated for usage by all Executive Department agencies. 4 Separate recovery rates are negotiated for each of the agency's programmatic units. 5 The Department of Human Resources utilizes a Federally Approved Public Assistance Cost Allocation Plan as required by OMB circular A-87 and does not have a fixed recovery rate. 6 The Department of Labor, Licensing and Regulation data is based on federally approved FY 2012 plan. 7 The Department of Public Safety and Correctional Services data is based on federally approved FY 2013 plan. The State Department of Education has separate recovery rates, for each type of funding, that are approved annually by the U.S. Department of Education. Beginning in FY 2016, MSDE began accounting for statewide indirect cost recoveries. 8 Baltimore City Community College does not have a Federal negotiated indirect cost rate. 9 The Department of Housing and Community Development data is based on federally approved FY 2010 plan. 10 Older rates are utilized due to the delay in finalizing proposals, the Department of State Police data is based on federally approved FY 2013 plan. MSP submits yearly requests for rates unlike others that are given rates three years out.
I.2
$33(1',;�-67$7(:,'(�&(175$/�6(59,&(6�&267�$//2&$7,21�3/$1
),6&$/�<($5����� �EDVHG�RQ�)<������DFWXDO�H[SHQGLWXUHV�
$*(1&< $//2&$7,21 GENERAL ASSEMBLY JUDICIARY OTHER JUDICIAL AGENCIES OFFICE OF THE PUBLIC DEFENDER OFFICE OF THE ATTORNEY GENERAL OFFICE OF THE STATE PROSECUTOR MARYLAND TAX COURT PUBLIC SERVICE COMMISSION SUBSEQUENT INJURY FUND UNINSURED EMPLOYERS' FUND WORKERS' COMPENSATION COMMISSION BOARD OF PUBLIC WORKS EXECUTIVE DEPARTMENT DEPARTMENT OF DISABILITIES MARYLAND ENERGY ADMINISTRATION EXECUTIVE DEPARTMENT-BOARDS, COMMISSIONS AND OFFICES GOVERNOR'S OFFICE FOR CHILDREN DEPARTMENT OF AGING MARYLAND COMMISSION ON CIVIL RIGHTS MARYLAND STADIUM AUTHORITY 67$7( BOARD OF ELECTIONS MARYLAND STATE BOARD OF CONTRACT APPEALS DEPARTMENT OF PLANNING MARYLAND INSTITUTE FOR EMERGENCY MEDICAL SERVICES SYSTEMS MILITARY DEPARTMENT & MARYLAND EMERGENCY MANAGEMENT AGENCY DEPARTMENT OF VETERANS AFFAIRS STATE ARCHIVES MARYLAND AUTOMOBILE INSURANCE FUND MARYLAND HEALTH BENEFIT EXCHANGE MARYLAND INSURANCE ADMINISTRATION OFFICE OF ADMINISTRATIVE HEARINGS COMPTROLLER OF THE TREASURY INSURANCE MANAGEMENT STATE DEPARTMENT OF ASSESSMENTS AND TAXATION MARYLAND LOTTERY AND GAMING CONTROL AGENCY REGISTERS OF WILLS MARYLAND STATE RETIREMENT AND PENSION SYSTEMS INJURED WORKERS' INSURANCE FUND DEPARTMENT OF GENERAL SERVICES DEPARTMENT OF TRANSPORTATION DEPARTMENT OF NATURAL RESOURCES DEPARTMENT OF AGRICULTURE DEPARTMENT OF HEALTH AND MENTAL HYGIENE DEPARTMENT OF HUMAN RESOURCES DEPARTMENT OF LABOR, LICENSING, AND REGULATION DEPARTMENT OF PUBLIC SAFETY AND CORRECTIONAL SERVICES & MARYLAND CORRECTIONAL ENTERPRISES� STATE DEPARTMENT OF EDUCATION MORGAN STATE UNIVERSITY ST. MARY'S COLLEGE OF MARYLAND MARYLAND PUBLIC BROADCASTING COMMISSION TOWSON UNIVERSITY UNIVERSITY SYSTEM OF MARYLAND UNIVERSITY OF MARYLAND MEDICAL SYSTEM MARYLAND HIGHER EDUCATION COMMISSION HIGHER EDUCATION BALTIMORE CITY COMMUNITY COLLEGE MARYLAND SCHOOL FOR THE DEAF DEPARTMENT OF HOUSING AND COMMUNITY DEVELOPMENT DEPARTMENT OF COMMERCE MARYLAND DEPARTMENT OF THE ENVIRONMENT DEPARTMENT OF JUVENILE SERVICES DEPARTMENT OF STATE POLICE ALL OTHERS ��727$/
* Note: The data reflected is based on the draft FY 2016 plan still under review by the federal government.
102,085 1,201,815
13,587 659,025 112,771
8,240 4,104
92,108 156,455 121,240
68,446 89,474
443,036 26,405
108,562 130,338 (96,679) 264,205
19,559 245,221 261,521
4,712 152,586
81,055 (375,841) 158,055
60,100 3,065
22,702 177,124
52,849 8,510,590 (190,801) 620,707 521,672 178,043 240,087
959 4,763,267 9,839,812
433,565 471,785
18,009,918 5,768,068 1,655,303 7,377,856 7,784,284 1,142,885
187,974 225,484
1,198,216 8,376,989
16,738 317,020
89 513,034 212,383
42,841 230,853
1,235,474 1,385,435 1,342,459
11,569,792 ��������������������
J.1
$33(1',;�.
0$5</$1'�&225',1$7,21�$1'�$1$/<6,6�&(17(5�3(56211(/�$1'�23(5$7,216�%8'*(7���� )<�����
(PSOR\HHV )XQGV 0DU\ODQG�6WDWH�3ROLFH�3HUVRQQHO� �� ����� ������������ 0DU\ODQG�6WDWH�3ROLFH�2SHUDWLRQV� � ����� ��������� 0DU\ODQG�6WDWH�3ROLFH�6XE�7RWDO �� ����� ������������
0DU\ODQG�'HSDUWPHQW�RI�7UDQVSRUWDWLRQ�3ROLFH�3HUVRQQHO � ����� ��������� 0DU\ODQG�'HSDUWPHQW�RI�7UDQVSRUWDWLRQ�3ROLFH�6XE�7RWDO � ����� ���������
'HSDUWPHQW�RI�1DWXUDO�5HVRXUFHV�3ROLFH�3HUVRQQHO � ����� ��������� 'HSDUWPHQW�RI�1DWXUDO�5HVRXUFHV�3ROLFH�6XE�7RWDO � ����� ���������
7RWDO�3HUVRQQHO �� ����� ������������ 7RWDO�2SHUDWLRQV ����� ��������� 7RWDO�$SSURSULDWLRQ �� ����� ������������
K.1
$33(1',;�/ 6800$5<�2)�%8'*(7('�)('(5$/�5(9(18(6�%<�0$-25�)('(5$/�6285&(6
)('(5$/�)81'6 &)'$�1R� )<����� )<����� 'HSDUWPHQW�RI�$JULFXOWXUH �� ��������������������� �������������������� 'HSDUWPHQW�RI�&RPPHUFH �� ������������������������ ����������������������� 'HSDUWPHQW�RI�'HIHQVH �� ����������������������� ���������������������� 'HSDUWPHQW�RI�+RXVLQJ�DQG�8UEDQ�'HYHORSPHQW �� ���������������������� ��������������������� 'HSDUWPHQW�RI�WKH�,QWHULRU �� ����������������������� ���������������������� 'HSDUWPHQW�RI�-XVWLFH �� ����������������������� ���������������������� 'HSDUWPHQW�RI�/DERU �� ���������������������� ��������������������� 'HSDUWPHQW�RI�7UDQVSRUWDWLRQ �� ��������������������� �������������������� $SSDODFKLDQ�5HJLRQDO�&RPPLVVLRQ �� ����������������������� ���������������������� (TXDO�(PSOR\PHQW�2SSRUWXQLW\�&RPPLVVLRQ �� �������� �������� 1DWLRQDO�)RXQGDWLRQ�RQ�WKH�$UWV�DQG�WKH�+XPDQLWLHV �� ������������������������ ����������������������� 1DWLRQDO�6FLHQFH�)RXQGDWLRQ �� �������� �������� 6PDOO�%XVLQHVV�$GPLQLVWUDWLRQ �� �������� ������� 'HSDUWPHQW�RI�9HWHUDQV�$IIDLUV �� ����������������������� ���������������������� (QYLURQPHQWDO�3URWHFWLRQ�$JHQF\ �� ����������������������� ���������������������� 'HSDUWPHQW�RI�(QHUJ\ �� ������������������������ ����������������������� 'HSDUWPHQW�RI�(GXFDWLRQ �� ���������������������� ��������������������� 1DWLRQDO�$UFKLYHV�DQG�5HFRUGV�$GPLQLVWUDWLRQ �� ������� �� +HOS�$PHULFD�9RWH �� ������� �� 'HSDUWPHQW�RI�+HDOWK�DQG�+XPDQ�6HUYLFHV �� ��������������������� �������������������� &RUSRUDWLRQ�IRU�1DWLRQDO�DQG�&RPPXQLW\�6HUYLFH �� ������������������������ ����������������������� 6RFLDO�6HFXULW\�$GPLQLVWUDWLRQ �� ����������������������� ���������������������� 'HSDUWPHQW�RI�+RPHODQG�6HFXULW\ �� ����������������������� ���������������������� ���������� 1RQ�&)'$�6RXUFHV ���������������������� ����������� ��68%727$/ �������������������� �������������������
)('(5$/�5(&29(5<�)81'6 &)'$�1R� )<����� )<����� 'HSDUWPHQW�RI�(QHUJ\ �� ������������������������ �� 'HSDUWPHQW�RI�(GXFDWLRQ �� ������������������������ �� �68%727$/ ����������������������� ��
727$/�2)�$//�)('(5$/�)81'6 �������������������� ��������������
)<������GRHV�QRW�LQFOXGH�GHILFLHQF\�DSSURSULDWLRQV
L.1
$SSHQGL[�0 &,*$5(77(�5(67,787,21�)81'
),6&$/�<($56������������ �LQ�WKRXVDQGV�RI���
���� ���� ���� %DODQFH���EHJLQQLQJ�RI�ILVFDO�\HDU ����� ������ �����
6RXUFHV 0DVWHU�6HWWOHPHQW�$JUHHPHQW ������� ������� �������
$GMXVWPHQWV�
,QIODWLRQ ������� ������� ������� 9ROXPH�UHGXFWLRQ ��������� ��������� ��������� 3UHYLRXVO\�6HWWOHG�6WDWHV�UHGXFWLRQ� ������������������� �������� ��������
1HW�0DVWHU�6HWWOHPHQW�$JUHHPHQW�SD\PHQW� �������������� ������� �������
)URP�HVFURZ
6KRUWIDOO�LQ�SD\PHQWV�GXH� �������� �������� ��������
1DWLRQDO�$UELWUDWLRQ�3DQHO�DZDUG ����� ����� ����� 6WUDWHJLF�&RQWULEXWLRQ�6HWWOHPHQW ������ ������ � 7REDFFR�/DZV�(QIRUFHPHQW�$UELWUDWLRQ ������ ������
7RWDO�6RXUFHV ������� ������� �������
5HFRYHU\�RI�SULRU�\HDU�H[SHQGLWXUHV ����� ����� �����
3ODQQHG�XVHV��VHH�GHWDLO� ��������� ��������� ��������� 3ODQQHG�0HGLFDLG�GHILFLHQF\ � �������� 3ODQQHG�2$*�'HILFLHQF\ �����
%DODQFH���HQG�RI�ILVFDO�\HDU ������ ����� ���
1RWH���7RWDOV�PD\�QRW�DGG�GXH�WR�URXQGLQJ�
M.1
$33(1',;�0��&217�� &,*$5(77(�5(67,787,21�)81'�
'HWDLO�RI�3ODQQHG�8VHV� ),6&$/�<($56������������
���� ���� ���� &URS�&RQYHUVLRQ /���$���� $JULFXOWXUH���0DUNHWLQJ�DQG�'HYHORSPHQW ���������� ���������� ���������� /���$���� $JULFXOWXUH���7REDFFR�7UDQVLWLRQ�3URJUDP �������� ���������� ���������� 7RWDO ���������� ���������� ����������
&DQFHU�3UHYHQWLRQ�6FUHHQLQJ�7UHDWPHQW�DQG�+HDUW�/XQJ 0���)���� '+0+����3UHYHQWLRQ�DQG�'LVHDVH�&RQWURO /RFDO�3XEOLF�+HDOWK ���������� ���������� ���������� 80���%DOWLPRUH�&DPSXV ���������� ���������� ���������� 0HG6WDU�+HDOWK ���������� ���������� ���������� %DOWLPRUH�&LW\�+HDOWK�'HSDUWPHQW� ������� ������� ������� 6WDWHZLGH�$FDGHPLF�+HDOWK�&HQWHUV
8QLYHUVLW\�RI�0DU\ODQG���&DQFHU ����������� ����������� ����������� -RKQV�+RSNLQV�,QVWLWXWLRQV ���������� ���������� ����������
6XUYHLOODQFH�DQG�(YDOXDWLRQ ���������� ���������� ���������� $GPLQLVWUDWLRQ �������� �������� �������� &DQFHU�VFUHHQLQJ�GDWD�EDVH �������� �������� �������� 7RWDO� ����������� ����������� �����������
0��)���� '+0+���%UHDVW��&HUYLFDO�&DQFHU ����������� ����������� �����������
7REDFFR�8VH�3UHYHQWLRQ�DQG�&HVVDWLRQ�3URJUDP 0���)���� '+0+����3UHYHQWLRQ�DQG�'LVHDVH�&RQWURO
/RFDO�3XEOLF�+HDOWK ���������� ���������� ���������� 6WDWHZLGH�3XEOLF�+HDOWK ���������� ���������� ���������� 6XUYHLOODQFH�DQG�(YDOXDWLRQ �������� ���������� ���������� 7REDFFR�3UHYHQWLRQ�DQG�&HVVDWLRQ �������� �������� �������� $GPLQLVWUDWLRQ ������� �������� ��������
7RWDO� ���������� ���������� ����������
0���)���� '+0+���7REDFFR�(QIRUFHPHQW ���������� ���������� ����������
'UXJ�$GGLFWLRQ 0���/���� '+0+���$OFRKRO�DQG�'UXJ�$EXVH ����������� ����������� �����������
(GXFDWLRQ 5���$���� 06'(���+HDGTXDUWHUV ������ ������� �������� 5���$���� 06'(���$LG�WR�1RQ�SXEOLF�6FKRROV ���������� ���������� ���������� 5���$���� 06'(���6WXGHQW�$VVLVWDQFH�2UJDQL]DWLRQ�%XVLQHVV�(QWLW\�*UDQWV ���������� ���������� 7RWDO�(GXFDWLRQ ���������� ����������� �����������
/HJDO�([SHQVHV &���&����� 2IILFH�RI�WKH�$WWRUQH\�*HQHUDO���/HJDO�&RXQVHO�DQG�$GYLFH �������� �������� ���������� &���&���� 2IILFH�RI�WKH�$WWRUQH\�*HQHUDO���&LYLO�/LWLJDWLRQ�'LYLVLRQ �������� �������� �������� &���&���� 2IILFH�RI�WKH�$WWRUQH\�*HQHUDO���'HILFLHQF\ ���������� 7RWDO�/HJDO�([SHQVHV �������� ����������� ����������
0HGLFDLG 0���4���� '+0+���0HGLFDO�&DUH�3URYLGHU�5HLPEXUVHPHQWV �������������������� ����������� ����������� 0���4���� '+0+���0HGLFDO�&DUH�3URYLGHU�5HLPEXUVHPHQWV�'HILFLHQF\ �����������
7RWDO�8VHV �������������������� ������������ ��������������������
7REDFFR�(QIRUFHPHQW�IXQGV�ZHUH�LQFOXGHG�DV�SDUW�RI�SURJUDP�0���/�����LQ�)<������DQG�KDYH�VLQFH�PRYHG� WR�SURJUDP�0���)�����
M.2
0$-25�,1)250$7,21�7(&+12/2*<�'(9(/230(17�352-(&76
0DMRU�,QIRUPDWLRQ�7HFKQRORJ\�'HYHORSPHQW�3URMHFWV��0,7'3V��DUH�VHSDUDWH��EXGJHWHG�SURJUDPV�WKURXJKRXW�WKH�6WDWH�%XGJHW���7KH�LQGLYLGXDO�0,7'3V�DUH�
LGHQWLILHG�VHSDUDWHO\�ZLWKLQ�HDFK�SURJUDP�IRU�WKRVH�DJHQFLHV�ZLWK�0,7'3V���7KH�0,7'3V�DUH�SUHVHQWHG�VHSDUDWHO\�LQ�WKLV�VHFWLRQ�LQ�D�PDQQHU�VLPLODU�WR�WKH�
FDSLWDO�EXGJHW�SURJUDP�
$Q�0,7'3�LV�DQ\�LQIRUPDWLRQ�WHFKQRORJ\�GHYHORSPHQW�SURMHFW�WKDW�PHHWV�RQH�RU�PRUH�RI�WKH�IROORZLQJ�FULWHULD�
� 7KH�HVWLPDWHG�WRWDO�FRVW�RI�GHYHORSPHQW�HTXDOV�RU�H[FHHGV����PLOOLRQ�
� 7KH�SURMHFW�LV�XQGHUWDNHQ�WR�VXSSRUW�D�FULWLFDO�EXVLQHVV�IXQFWLRQ�DVVRFLDWHG�ZLWK�WKH�SXEOLF�KHDOWK��HGXFDWLRQ��VDIHW\�RU�ILQDQFLDO�ZHOO�EHLQJ�RI�WKH�
FLWL]HQV�RI�0DU\ODQG��RU
� 7KH�6HFUHWDU\�RI�WKH�'HSDUWPHQW�RI�,QIRUPDWLRQ�7HFKQRORJ\��'R,7��GHWHUPLQHV�WKDW�WKH�SURMHFW�UHTXLUHV�WKH�VSHFLDO�DWWHQWLRQ�DQG�FRQVLGHUDWLRQ�
JLYHQ�WR�D�PDMRU�,7�GHYHORSPHQW�SURMHFW�GXH�WR�WKH�VLJQLILFDQFH�RI�WKH�SURMHFW¶V�SRWHQWLDO�EHQHILWV�RU�ULVNV��WKH�LPSDFW�RI�WKH�SURMHFW�RQ�WKH�SXEOLF�
RU�ORFDO�JRYHUQPHQWV��WKH�SXEOLF�YLVLELOLW\�RI�WKH�SURMHFW��RU�RWKHU�UHDVRQV�DV�GHWHUPLQHG�E\�WKH�6HFUHWDU\�
6HSDUDWH�EXGJHW�SURJUDPV�IRU�LQIRUPDWLRQ�WHFKQRORJ\�GHYHORSPHQW�VSHQGLQJ�DUH�FUHDWHG�GXULQJ�WKH�EXGJHW�F\FOH���7KH�WHUP�³GHYHORSPHQW´�KDV�EHHQ�
GHILQHG�DV�IROORZV�
� ³'HYHORSPHQW´�PHDQV�DOO�H[SHQGLWXUHV�IRU�D�QHZ�LQIRUPDWLRQ�WHFKQRORJ\�V\VWHP�RU�DQ�HQKDQFHPHQW�WR�DQ�H[LVWLQJ�V\VWHP��LQFOXGLQJ�V\VWHP�
SODQQLQJ��SURFXUHPHQW��FUHDWLRQ��LQVWDOODWLRQ��WHVWLQJ�DQG�LQLWLDO�WUDLQLQJ�
� ³'HYHORSPHQW´�GRHV�QRW�LQFOXGH�RQJRLQJ�RSHUDWLQJ�FRVWV��VRIWZDUH�RU�KDUGZDUH�PDLQWHQDQFH��URXWLQH�XSJUDGHV��RU�PRGLILFDWLRQV�WKDW�PHUHO\�
DOORZ�IRU�WKH�FRQWLQXDWLRQ�RI�WKH�H[LVWLQJ�OHYHO�RI�IXQFWLRQDOLW\�
� ³'HYHORSPHQW´�GRHV�QRW�LQFOXGH�H[SHQGLWXUHV�PDGH�DIWHU�D�QHZ�RU�HQKDQFHG�V\VWHP�KDV�EHHQ�OHJDOO\�DFFHSWHG�E\�WKH�XVHU�DQG�LV�EHLQJ�XVHG�
IRU�WKH�EXVLQHVV�SURFHVV�IRU�ZKLFK�LW�ZDV�LQWHQGHG�
(DFK�LQIRUPDWLRQ�WHFKQRORJ\�EXGJHW�VXE�SURJUDP�LV�EDVHG�RQ�VSHQGLQJ�IRU�LQGLYLGXDO�0,7'3V���,QGLYLGXDO�SURMHFW�VKHHWV�DUH�SURYLGHG�IRU�HDFK�SURMHFW���7KH�
DJJUHJDWHG�FRVWV�RI�WKHVH�SURMHFWV�HTXDOV�WKH�WRWDO�SURSRVHG�VSHQGLQJ�LQ�WKH�0,7'3�EXGJHW�SURJUDP�IRU�HDFK�DJHQF\�
0,7'3V�PXVW�QRZ�IROORZ�D�WZR�VWHS�SURFHVV���6WHS����3ODQQLQJ�DQG�6WHS����,PSOHPHQWDWLRQ���$�SURMHFW�SODQQLQJ�UHTXHVW�GHILQHV�WKH�LQLWLDO�SODQQLQJ�SURFHVV�
IRU�WKH�SURMHFW�DQG�HVWLPDWHV�WRWDO�FRVW�DQG�VFKHGXOH�UHTXLUHG�WR�FRPSOHWH�3KDVHV�����RI�WKH�6WDWH¶V�6'/&�PHWKRGRORJ\���6WHS����3ODQQLQJ��PXVW�EH�
DSSURYHG�E\�'R,7�EHIRUH�DJHQFLHV�FDQ�SURFHHG�WR�6WHS����,PSOHPHQWDWLRQ��
)RU�ILVFDO�\HDU�������DOO�*HQHUDO�)XQG�DOORZDQFHV�DUH�FRQWDLQHG�LQ�WKH�0,7'3�)XQG�ILQDQFLDO�DJHQF\��)������7KHVH�DOORZDQFHV�DUH�LQFOXGHG�LQ�WKH�LQGLYLGXDO�
SURMHFW�VKHHWV�DV�6SHFLDO�0,7'3)
�IRU�SUHVHQWDWLRQ�RI�WRWDO�SURMHFW�GHYHORSPHQW�IXQGLQJ�DQG�VXPPDUL]HG�DW�WKH�HQG�RI�WKLV�GRFXPHQW���)XQGV�DSSURSULDWHG�
IURP�WKHVH�VRXUFHV�ZLOO�EH�SODFHG�LQ�)��$�����DQG�WUDQVIHUUHG�E\�WKH�'HSDUWPHQW�RI�,QIRUPDWLRQ�7HFKQRORJ\�WR�WKH�DJHQF\�PDMRU�SURMHFW�SURJUDP�LQ�
DFFRUGDQFH�ZLWK�WKH�RYHUVLJKW�UHVSRQVLELOLWLHV�FRQWDLQHG�LQ�6WDWH�)LQDQFH�DQG�3URFXUHPHQW�$UWLFOH����$�������3URMHFWHG�RSHUDWLRQV�DQG�PDLQWHQDQFH�
H[SHQGLWXUHV��H[FOXGLQJ�WKH�ILUVW�\HDU��DUH�QRW�UHIOHFWHG�LQ�UHSRUWHG�DPRXQWV�
7KH�FRVW�RI�)<������2YHUVLJKW�3URMHFW�0DQDJHPHQW��LQFOXGLQJ�DOO�WLHUV�RI�WKH�RYHUVLJKW�SURJUDP��KDV�EHHQ�DOORFDWHG�WR�SDUWLFLSDWLQJ�SURMHFWV�ZLWKLQ�WKH�
IXQGLQJ�DPRXQWV�LQGLFDWHG���'R,7�DQG�WKH�SDUWLFLSDWLQJ�DJHQF\�ZLOO�WUDQVIHU�IXQGV�DW�WKH�HQG�RI�WKH�)<�WR�FRYHU�RYHUVLJKW�H[SHQVHV�
$OO�0,7'3V�IRU�WKH�0DU\ODQG�'HSDUWPHQW�RI�7UDQVSRUWDWLRQ�DUH�FDSWXUHG�ZLWKLQ�WKH�&DSLWDO�%XGJHW�SURJUDP��DQG�WKXV�DUH�QRW�LQFOXGHG�LQ�WKLV�VHFWLRQ�
N.1
0$-25�,1)250$7,21�7(&+12/2*<�'(9(/230(17�352-(&76
&����:RUNHUV�&RPSHQVDWLRQ�&RPPLVVLRQ
'�����6WDWH�%RDUG�RI�(OHFWLRQV
'�����0DU\ODQG�,QVXUDQFH�$GPLQLVWUDWLRQ
(�����&RPSWUROOHU�RI�0DU\ODQG
(�����6WDWH�7UHDVXUHU
)�����%XGJHW�DQG�0DQDJHPHQW��'HSDUWPHQW�RI
)�����,QIRUPDWLRQ�7HFKQRORJ\��'HSDUWPHQW�RI
0�����+HDOWK�DQG�0HQWDO�+\JLHQH��'HSDUWPHQW�RI
1�����+XPDQ�5HVRXUFHV��'HSDUWPHQW�RI
3�����/DERU��/LFHQVLQJ�DQG�5HJXODWLRQ��'HSDUWPHQW�RI
4�����3XEOLF�6DIHW\�DQG�&RUUHFWLRQDO�6HUYLFHV��'HSDUWPHQW�RI�
5�����%DOWLPRUH�&LW\�&RPPXQLW\�&ROOHJH
6����'HSDUWPHQW�RI�+RXVLQJ�DQG�&RPPXQLW\�'HYHORSPHQW�
8�����(QYLURQPHQW��'HSDUWPHQW�RI�WKH
:�����6WDWH�3ROLFH��'HSDUWPHQW�RI
6800$5,(6
6XPPDU\�E\�$JHQF\
6XPPDU\�E\�)XQG
6XPPDU\�RI�)��
6XPPDU\�RI�5HFODVVLILHG�,7�3URMHFWV N
.2
&����:RUNHUV�&RPSHQVDWLRQ�&RPPLVVLRQ
3URMHFW�7LWOH���(QWHUSULVH�0RGHUQL]DWLRQ
$SSURSULDWLRQ�&RGH����&��)����
6XE�3URJUDP�&RGH���������
3URMHFW�6XPPDU\�
7KLV�SURMHFW��LV�D�PRGHUQL]DWLRQ�RI�D�FXUUHQW�DJLQJ�DQG�FRPSOH[�V\VWHP��FRXSOHG�ZLWK�DQ�(QWHUSULVH�0RGHUQL]DWLRQ�RI�:&&¶V�EXVLQHVV�SUDFWLFHV�WR�DFKLHYH�WUXO\�
SDSHUOHVV�DGPLQLVWUDWLRQ�RI�DOO�SURYLVLRQV�RI�0DU\ODQG�:RUNHUV¶�&RPSHQVDWLRQ�/DZ���7KHVH�RXWGDWHG�DQG�LQIOH[LEOH�V\VWHPV�DUH�FULWLFDO�WR�WKH�GDLO\�ZRUN�RI�:&&�
HPSOR\HHV��7KLV�SURMHFW�ZLOO�HQKDQFH�VXSSRUWHG�EXVLQHVV�SURFHVVHV�DQG�IXQFWLRQV�E\�D�ORZ�FRGH�SODWIRUP�ZKLFK�ZLOO�QRPLQDOO\�VROYH�FXUUHQW�FKDOOHQJHV�DVVRFLDWHG�
ZLWK�ODFN�RI�VRIWZDUH�FRGLQJ�UHVRXUFHV�DQG�SURFHVVHV��2QFH�WKH�QHZ�V\VWHP�LV�LPSOHPHQWHG��HPSOR\HHV�ZLOO�QR�ORQJHU�KDYH�WR�MXJJOH�LQWHUDFWLRQV�ZLWK�WZR��WKUHH��RU�
PRUH�VLPXOWDQHRXV�DSSOLFDWLRQV�LQ�RUGHU�WR�IDFLOLWDWH�WKHLU�ZRUNIORZ�DQG�FRPSOHWH�WDVNLQJ��7KH�)<������$OORZDQFH�LQFOXGHV���������IRU�RYHUVLJKW�
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�� �6SHFLDO�H[FO�0,7'3)�
���������� �����������������
�������������������� �������������������
������������ ������������ ������������ ������������
�6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
���������� �����������������
�������������������� �������������������
������������ ������������ ������������ ������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�� �6SHFLDO�H[FO�0,7'3)�
�� ���������������� ��������������������
������������������� ������������ ������������ ������������ ������������
�6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
�� ���������������� ��������������������
������������������� ������������ ������������ ������������ ������������
3URJUDP�6WUDWHJLF�*RDOV�
:&&�VHHNV�WR�LPSURYH�WKH�HIIHFWLYHQHVV�DQG�WLPHO\�GHOLYHU\�RI�VHUYLFHV�SURYLGHG�WR�:&&�FXVWRPHUV�E\�WKH�IROORZLQJ������PDLQWDLQLQJ�WKH�VHWWLQJ�RI����SHUFHQW�RU�
PRUH�RI�DOO�QRQ�SHUPDQHQF\�KHDULQJV�ZLWKLQ����GD\V�RI�WKH�GDWH�ZKHQ�LVVXHV�DUH�ILOHG������PDLQWDLQLQJ�D�FRQIRUPDQFH�UDWH�RI�DW�OHDVW����SHUFHQW�IRU�WKH�LVVXDQFH�RI�
&RPPLVVLRQ�2UGHUV�ZLWKLQ����GD\V�DIWHU�WKH�FRQFOXVLRQ�RI�D�KHDULQJ��DQG������PDLQWDLQLQJ�DQ�DYHUDJH�RI�QR�PRUH�WKDQ����GD\V�EHWZHHQ�WKH�KHDULQJ�GDWH�DQG�WKH�
ILUVW�DZDUG�LVVXHG�E\�WKH�&RPPLVVLRQ�
N.3
'�����6WDWH�%RDUG�RI�(OHFWLRQV
3URMHFW�7LWOH���1HZ�9RWLQJ�6\VWHP�5HSODFHPHQW��1965���IRUPHUO\�NQRZQ�DV�2SWLFDO�6FDQ�9RWLQJ�6\VWHP�,PSOHPHQWDWLRQ�
$SSURSULDWLRQ�&RGH����'��,����
6XE�3URJUDP�&RGH���������
3URMHFW�6XPPDU\�
7KH�0DU\ODQG�6WDWH�%RDUG�RI�(OHFWLRQV��6%(��KDV�EHHQ�PDQGDWHG��VHH�(OHFWLRQ�/DZ�$UWLFOH���������RI�WKH�$QQRWDWHG�&RGH�RI�0DU\ODQG��WR�VHOHFW��FHUWLI\��DQG�
LPSOHPHQW�D�QHZ�VWDWHZLGH�YRWLQJ�V\VWHP�WR�UHSODFH�WKH�H[LVWLQJ�YRWLQJ�V\VWHP��7KLV�QHZ�V\VWHP�ZDV�LQ�SODFH�DQG�UHDG\�IRU�XVH�LQ�WKH������3UHVLGHQWLDO�(OHFWLRQ�
F\FOH��3URMHFW�FRVWV�VKRZQ�KHUH�UHIOHFW�ERWK�335�DQG�3,5��)XOO�SURMHFW�GHVLJQ�DQG�LPSOHPHQWDWLRQ�FRVWV���7KH�)<������$OORZDQFH�LQFOXGHV����������IRU�RYHUVLJKW�
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
����������� ������������ �������������������
������������������� ������������ ������������ ������������ ��������������
�6SHFLDO�H[FO�0,7'3)�
����������� ������������ �������������������
������������������� ������������ ������������ ������������ ��������������
�6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
����������� �������������� ������������������
������������������� ������������ ������������ ������������ ��������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
����������� ������������ �������������������
������������������� ������������ ������������ ������������ ��������������
�6SHFLDO�H[FO�0,7'3)�
����������� ������������ �������������������
������������������� ������������ ������������ ������������ ��������������
�6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
����������� ������������ ������������������
������������������� ������������ ������������ ������������ ��������������
3URJUDP�6WUDWHJLF�*RDOV�
,Q�������WKH�*HQHUDO�$VVHPEO\�HQDFWHG�OHJLVODWLRQ�UHTXLULQJ�6%(�WR�VHOHFW�DQG�FHUWLI\�D�YRWLQJ�V\VWHP�ZLWK�D��YRWHU�YHULILDEOH�SDSHU�UHFRUG���$FFRUGLQJO\��6%(¶V�JRDO�
LV�WR�SURFXUH�DQG�LPSOHPHQW�D�YRWLQJ�V\VWHP�WKDW�PHHWV�WKH�UHTXLUHPHQWV�RI��������RI�WKH�(OHFWLRQ�/DZ�$UWLFOH�
N.4
'�����6WDWH�%RDUG�RI�(OHFWLRQV
3URMHFW�7LWOH���$JHQF\�(OHFWLRQ�0DQDJHPHQW�6\VWHP��$(06��0RGHUQL]DWLRQ�3URMHFW
$SSURSULDWLRQ�&RGH����'��,����
6XE�3URJUDP�&RGH���������
3URMHFW�6XPPDU\�
7KH�0DU\ODQG�6WDWH�%RDUG�RI�(OHFWLRQV��6%(��KDV�VHW�RXW�WR�UHGHYHORS�WKH�EDOORW�IXQFWLRQDOLW\�RI�WKH�FXUUHQW�OHJDF\�$JHQF\�(OHFWLRQ�0DQDJHPHQW�6\VWHP��$(06��RQ�
D�QHZ�SODWIRUP��7KH�$(06�0RGHUQL]DWLRQ�SURMHFW�ZLOO�SURYLGH�DOO�H[LVWLQJ�FDSDELOLWLHV�RI�WKH�OHJDF\�V\VWHP��DGG�QHZ�FDSDELOLWLHV��DQG�HQVXUH�PRUH�XVHU�IULHQGOLQHVV�
DQG�IOH[LELOLW\��$GGLWLRQDOO\��WKH�XSJUDGHG�$(06�V\VWHP�ZLOO�SURYLGH�D�PRUH�HFRQRPLFDO�DQG�VXVWDLQDEOH�SODWIRUP�DQG�UHGXFH�ULVN�GXH�WR�EHWWHU�PDQDJHPHQW�FRQWURO��,W�
ZLOO�DOVR�RIIHU�FRQWURO�RYHU�WKH�FKDQJHV�WR�WKH�DSSOLFDWLRQ�IXQFWLRQDOLW\�DQG�WKH�V\VWHP�GDWD��3URMHFW�FRVWV�VKRZQ�KHUH�UHIOHFW�RQO\�335���7KH�)<������$OORZDQFH�
LQFOXGHV���������IRU�RYHUVLJKW�
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�� ��������������������
�������������������� ���������������� ���������������� ���������������� ������������
�6SHFLDO�H[FO�0,7'3)�
�� ��������������������
�������������������� ���������������� ���������������� ���������������� ������������
�6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
�� �� �������������������
������������������� ������������ ���������������� ���������������� ������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
��������������������
�������������������� ���������������� ���������������� ���������������� ������������
�6SHFLDO�H[FO�0,7'3)�
��������������������
�������������������� ���������������� ���������������� ���������������� ������������
�6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
�� �� �������������������
������������������� ������������ ���������������� ���������������� ������������
3URJUDP�6WUDWHJLF�*RDOV�
7KH�$(06�0RGHUQL]DWLRQ�SURMHFW�ZLOO�SUHVHUYH�WKH�DELOLW\�RI�WKH�6%(�WR�PHHW�VHYHUDO�HOHPHQWV�RI�LWV�VWDWHG�PLVVLRQ��,W�ZLOO�HQVXUH�XQLIRUPLW\�RI�HOHFWLRQ�SUDFWLFHV��
SURPRWH�IDLU�DQG�HTXLWDEOH�HOHFWLRQV��DQG�UHSRUW�HOHFWLRQ�UHODWHG�GDWD�DFFXUDWHO\��LQ�D�IRUP�WKDW�LV�DFFHVVLEOH�WR�WKH�SXEOLF�
N.5
'�����0DU\ODQG�,QVXUDQFH�$GPLQLVWUDWLRQ
3URMHFW�7LWOH���(QWHUSULVH�&RPSODLQW�7UDFNLQJ�6\VWHP��(&76�
$SSURSULDWLRQ�&RGH����'��=����
6XE�3URJUDP�&RGH���������
3URMHFW�6XPPDU\�
7KH�0,$�KDV�LGHQWLILHG�WKH�QHHG�WR�UHSODFH�WKH�FXUUHQW�(QWHUSULVH�&RPSODLQW�7UDFNLQJ�6\VWHP��(&76��ZLWK�D�EURZVHU�EDVHG�GRFXPHQW�PDQDJHPHQW�WHFKQRORJ\�
WKDW�DXWRPDWHV�ZRUNIORZ�E\�URXWLQJ�HOHFWURQLF�GRFXPHQWV�DQG�QRWLILFDWLRQV�DFURVV�WKH�RUJDQL]DWLRQ��DQG�HQDEOHV�RQ�OLQH�GDWD�HQWU\��IRUP�FUHDWLRQ��VWDQGDUG�
UHSRUWV��DG�KRF�TXHULHV�DQG�GDWD�H[FKDQJH�ZLWK�LQWHUQDO�DQG�H[WHUQDO�V\VWHPV���3URMHFW�FRVWV�VKRZQ�KHUH�UHIOHFW�WKRVH�IRU�ERWK�WKH�335�DQG�3,5�SKDVH�RQO\��7KH�
)<������$OORZDQFH�LQFOXGHV���������IRU�RYHUVLJKW�
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�� �6SHFLDO�H[FO�0,7'3)�
������������ ���������������� ��������������������
����������������
������������
�6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
������������ ���������������� ��������������������
����������������
�� ��
�� ������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�� �6SHFLDO�H[FO�0,7'3)�
���������� ���������������� �������������������
����������������
������������
�6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
���������� ���������������� �������������������
����������������
�� ��
�� ������������
3URJUDP�6WUDWHJLF�*RDOV�
5HSODFLQJ�WKH�FXUUHQW�(QWHUSULVH�&RPSODLQW�7UDFNLQJ�6\VWHP��(&76��ZLWK�XSJUDGHG�WHFKQRORJ\�ZLOO�SURYLGH�WKH�0,$�ZLWK�WKH�DELOLW\�WR�LPSURYH�FRPSODLQW�UHVROXWLRQ�
HIILFLHQF\�SHUFHQWDJHV�EH\RQG�FXUUHQW�WDUJHWV�
N.6
(�����&RPSWUROOHU�RI�0DU\ODQG
3URMHFW�7LWOH���,QWHJUDWHG�7D[�6\VWHP��,76�
$SSURSULDWLRQ�&RGH���(��$����
6XE�3URJUDP�&RGH���������
3URMHFW�6XPPDU\�
7KH�,QWHJUDWHG�7D[�6\VWHP��,76��SURMHFW�ZLOO�UHSODFH�WKH�$JHQF\¶V�6WDWH�RI�0DU\ODQG�7D[��60$57��V\VWHP��&RPSXWHU�$VVLVWHG�&ROOHFWLRQ�6\VWHP��&$&6���DQG�RWKHU�
RXWGDWHG�WD[�SURFHVVLQJ�V\VWHPV�DQG�LQWHJUDWH�ZLWK�D�UREXVW�GDWD�ZDUHKRXVH�WR�ERWK�FRQWLQXH�DQG�H[SDQG�UHYHQXH�JHQHUDWLQJ�SURMHFWV�DQG�SURYLGH�HQKDQFHG�UHSRUWLQJ�
IXQFWLRQDOLW\��7KH�LQWHJUDWHG�V\VWHP�ZLOO�DOORZ�WKH�&RPSWUROOHU�WR�HIILFLHQWO\�DGPLQLVWHU�DOO�WD[HV�DQG�IHHV�UHTXLUHG�E\�ODZ��7KLV�LQFOXGHV�WKH�SURFHVVLQJ�DQG�FROOHFWLRQ�RI�
SHUVRQDO�LQFRPH�WD[�DQG�VDOHV�DQG�XVH�WD[��WKH�6WDWH¶V�ODUJHVW�VRXUFHV�RI�UHYHQXH��6XFFHVVIXO�LPSOHPHQWDWLRQ�ZLOO�EULQJ�WKH�&RPSWUROOHU�RI�0DU\ODQG��&20��D�
PRGHUQL]HG�V\VWHP�ZKLFK�PDNHV�XVH�RI�FXUUHQW�WHFKQRORJLHV�DQG�LV�VXSSRUWHG�E\�DQG�DGDSWDEOH�WR�WKH�PDLQVWUHDP�,7�ZRUNIRUFH��8QLIRUPLW\�LQ�SURFHVVLQJ�DFURVV�WD[�
W\SHV�ZLOO�VLPSOLI\�FRPSOLDQFH�E\�WD[SD\HUV�DQG�DOORZ�IRU�D�PRUH�G\QDPLF�XVH�RI�&RPSWUROOHU�VWDII��
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
������������ ���������������������
�������������� �������������� �������������� �������������
�6SHFLDO�H[FO�0,7'3)�
������������ �������������������
������������ ������������ �������������� �������������
�6SHFLDO�0,7'3)�
������������������
�������������
�)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
�� ������������ ������������������
� �������������� �������������� �������������� ��������������
��
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�������������������
������� �������������� �������������� �������������� �������������
�6SHFLDO�H[FO�0,7'3)�
�����������������
�������������������� ����������������������
������������ ������������ �������������� �������������
�6SHFLDO�0,7'3)�
���������������������
�������������
�)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
�� �����������������
������������������� ��������������������
�� �������������� �������������� �������������� ��������������
3URJUDP�6WUDWHJLF�*RDOV�
7KLV�SURMHFW�VXSSRUWV�WKH�SULPDU\�PLVVLRQ�RI�WKH�&20�±�H[HFXWLYH�OHDGHUVKLS�IRU�0DU\ODQG¶V�ILQDQFLDO�PDQDJHPHQW�VHUYLFHV�WKURXJK�WKH�IDLU�DQG�HIILFLHQW�FROOHFWLRQ�RI�
WD[HV��UHJXODWLRQ�RI�EXVLQHVVHV��DFFXUDWH�IRUHFDVWLQJ�DQG�DFFRXQWLQJ�RI�UHYHQXHV�DQG�H[SHQVHV��DQG�WKH�SURYLVLRQ�RI�WHFKQRORJLFDO�VHUYLFHV�WR�6WDWH�DJHQFLHV��7KH�,76�
ZLOO�DOORZ�IRU�HIILFLHQW�WD[�SURFHVVLQJ�DQG�FROOHFWLRQ�QHFHVVDU\�WR�VXSSRUW�WKLV�PLVVLRQ�DQG�WKH�$JHQF\ V�VWUDWHJLF�JRDOV������SURYLGH�SXEOLF�VHUYLFHV�LQ�ZD\V�WKDW�DFKLHYH�
WKH�KLJKHVW�OHYHO�RI�LQGLYLGXDO�DQG�EXVLQHVV�FXVWRPHU�VDWLVIDFWLRQ������WDNH�DGYDQWDJH�RI�H[LVWLQJ�DQG�HPHUJLQJ�,7�DSSOLFDWLRQV�WR�HQKDQFH�EXVLQHVV�SURFHVVHV�WKDW�
FXUUHQWO\�XVH�OLWWOH�RU�QR�WHFKQRORJ\��DQG�LPSURYH�WKH�LQIUDVWUXFWXUH�IRU�HIILFLHQW�LPSOHPHQWDWLRQ�RI�WKHVH�QHZ�WHFKQRORJLHV��DQG�����YLJRURXVO\�HQIRUFH�WD[�ODZV�HVVHQWLDO�
WR�WKH�IDLU�WUHDWPHQW�RI�DOO�WD[SD\HUV��,QWHUQDO�DQDO\VLV�KDV�VKRZQ�WKDW�WKH�,76�ZLOO�VXSSRUW��LPSURYH��DQG�VWUHDPOLQH�QHDUO\�DOO�&20�EXVLQHVV�SURFHVVHV�
N.7
(�����6WDWH�7UHDVXUHU
3URMHFW�7LWOH���)LQDQFLDO�6\VWHPV�0RGHUQL]DWLRQ
$SSURSULDWLRQ�&RGH����(��%����
6XE�3URJUDP�&RGH���������
3URMHFW�6XPPDU\�
7KH�6WDWH�7UHDVXUHU¶V�2IILFH�PXVW�UHSODFH�WKH�FRUH�ILQDQFLDO�LQWHUIDFH�DQG�LQVXUDQFH�PDQDJHPHQW�V\VWHP�ZLWK�D�PRGHUQ�7UHDVXU\�0DQDJHPHQW�6\VWHP�DQG�
,QVXUDQFH�0DQDJHPHQW�6\VWHP��7KH�FXUUHQW�V\VWHP�ZLOO�QRW�EH�VHUYLFHG�EH\RQG������ZKHQ�LW�ZLOO�UHDFK�HQG�RI�VHUYLFH���7KH�VROXWLRQ�WR�UHSODFH�WKH�FRUH�ILQDQFLDO�
V\VWHP�ZLOO�EH�D�VFDODEOH�VROXWLRQ�WKDW�FDQ�EH�OHYHUDJHG�DFURVV�WKH�VWDWH�E\�RWKHU�$JHQFLHV��1RUPDOL]LQJ�WKH�GDWD�DQG�VROXWLRQ�WR�D�FHQWUDOL]HG�VFDODEOH�VROXWLRQ�ZLOO�
SURYLGH�JUHDWHU�52,�DQG�DOORZ�IRU�VWUHDPOLQHG�PDLQWHQDQFH��7KH�)<������$OORZDQFH�LQFOXGHV����������IRU�RYHUVLJKW�
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�������������������
������������
������������
�6SHFLDO�H[FO�0,7'3)�
��������
�����������������
����������������
�6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
��������
����������������
����������������
�7RWDO�
�� ��
�� �������������������
������������
�� ��
������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�������������������
������������
������������
�6SHFLDO�H[FO�0,7'3)�
��������
�����������������
����������������
�6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
��������
����������������
����������������
�7RWDO�
�� ��
�� �������������������
������������
�� ��
������������
3URJUDP�6WUDWHJLF�*RDOV�
3URYLGH�PRGHUQ�7UHDVXU\�0DQDJHPHQW�6\VWHPV��706��DQG�,QVXUDQFH�0DQDJHPHQW�6\VWHPV��,06��WR�VXSSRUW�WKH�FULWLFDO�IXQFWLRQV�RI�672�ZLWK�DQ�HPSKDVLV�RQ�
VHFXULW\�DQG�VHUYLFH�GHOLYHU\�WR�FRQVWLWXHQWV�
N.8
)�����%XGJHW�DQG�0DQDJHPHQW��'HSDUWPHQW�RI
3URMHFW�7LWOH���6WDWHZLGH�3HUVRQQHO�6\VWHP��636�
$SSURSULDWLRQ�&RGH����)��%����
6XE�3URJUDP�&RGH�����3���
3URMHFW�6XPPDU\�
7KH�SXUSRVH�RI�WKH�636�SURMHFW�LV�WR�REWDLQ�FRPPHUFLDO�RII�WKH�VKHOI��&276��VROXWLRQV�WR�UHSODFH�WKH�6WDWH¶V�OHJDF\�SHUVRQQHO�V\VWHPV���7KH�QHZ�636�ZLOO�KDYH�KLJK�
³FXOWXUDO�LPSDFW´�RQ�DJHQFLHV�DQG�WKHLU�XVHUV�VWDWHZLGH���%HFDXVH�RI�WKLV��WR�KHOS�ORZHU�WKH�RYHUDOO�SURMHFW�ULVN�SURILOH��D�PXOWL�SKDVHG�LPSOHPHQWDWLRQ�VWUDWHJ\�KDV�EHHQ�
DGRSWHG��EUHDNLQJ�WKH�ODUJH�SURMHFW�LQWR�WZR�VPDOOHU�SURMHFW�SKDVHV����7KH�)<������$OORZDQFH�LQFOXGHV����������IRU�RYHUVLJKW�
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�� �6SHFLDO�H[FO�0,7'3)�
�� �6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
�������������
�������������� ������������������
��������������������� ������������
�� ��������������
�7RWDO�
�������������
�������������� ������������������
��������������������� ������������
�� �� ��������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�� �6SHFLDO�H[FO�0,7'3)�
�� �6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
�������������
�������������� ������������������
��������������������� ������������
�� ��������������
�7RWDO�
�������������
�������������� ������������������
��������������������� ������������
�� �� ��������������
3URJUDP�6WUDWHJLF�*RDOV�
)��$������'%0��*RDO����5HWDLQ�HPSOR\HHV�LQ�WKH�6WDWH�3HUVRQQHO�0DQDJHPHQW�6\VWHP�
N.9
)�����%XGJHW�DQG�0DQDJHPHQW��'HSDUWPHQW�RI
3URMHFW�7LWOH���&HQWUDO�&ROOHFWLRQ�8QLW��&&8��&ROXPELD�8OWLPDWH�%XVLQHVV�6\VWHP��&8%6��5HSODFHPHQW
$SSURSULDWLRQ�&RGH����)��%����
6XE�3URJUDP�&RGH�����3���
3URMHFW�6XPPDU\�
7KH�'HSDUWPHQW�RI�%XGJHW�DQG�0DQDJHPHQW¶V�&&8�FXUUHQWO\�XVHV�D�FXVWRPL]HG�YHUVLRQ�RI�&ROXPELD�8OWLPDWH¶V�5HYHQXH�3OXV�&ROOHFWRU�6\VWHP�WR�WUDFN�FROOHFWLRQ�
DFWLYLW\���7RGD\��WKH�&&8�V\VWHP�PDQDJHV�RYHU�����PLOOLRQ�GHEWRU�DFFRXQWV�IRU�WKH�6WDWH�RI�0DU\ODQG���7KH�SXUSRVH�RI�WKLV�SURMHFW�LV�WR�PRGHUQL]H�&&8V�FRUH�
EXVLQHVV�DSSOLFDWLRQ�DQG�LPSOHPHQW�D�V\VWHP�WR�UHSODFH�WKH�OHJDF\�V\VWHP����&RVW�FDQ�EH�EHWWHU�GHWHUPLQHG�RQFH�UHTXLUHPHQWV�SODQQLQJ�LV�FRPSOHWH���3URMHFW�FRVWV�
VKRZQ�KHUH�UHIOHFW�WKRVH�IRU�WKH�335��DQG�3,5�SKDVHV���)XOO�SURMHFW�GHVLJQ�DQG�LPSOHPHQWDWLRQ�FRVWV�ZLOO�EH�GHWHUPLQHG�DV�SDUW�RI�WKH�SODQQLQJ�SURFHVV��DQG�WRWDO�
SURMHFW�FRVW�ZLOO�EH�DGMXVWHG�DW�WKH�FRQFOXVLRQ�RI�WKH�335�SKDVH��7KH�)<������$OORZDQFH�LQFOXGHV���������IRU�RYHUVLJKW�
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�� �6SHFLDO�H[FO�0,7'3)�
�������������
������������ �������������������
���������������������
�� ��������������
�6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
�������������
������������ �������������������
���������������������
�� ��
�� ��������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�� �6SHFLDO�H[FO�0,7'3)�
����������� ������������ �������������������
���������������������
��������������
�6SHFLDO�0,7'3)�
�� ��
�)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
����������� ������������ �������������������
���������������������
�� ��
�� ��������������
3URJUDP�6WUDWHJLF�*RDOV�
)��$������'%0��*RDO�����0D[LPL]H�UHWXUQV�RQ�GHEW�FROOHFWLRQ�
N.1
0
)�����%XGJHW�DQG�0DQDJHPHQW��'HSDUWPHQW�RI
3URMHFW�7LWOH���(QWHUSULVH�%XGJHWLQJ�6\VWHP��(%6�
$SSURSULDWLRQ�&RGH����)��%����
6XE�3URJUDP�&RGH�����3���
3URMHFW�6XPPDU\�
,Q�������'R,7�FRPPLVVLRQHG�WKH�6WDWHZLGH�$SSOLFDWLRQ�5LVNV�$VVHVVPHQW��6$5$��RI����OHJDF\�VWDWHZLGH�V\VWHPV��LQFOXGLQJ�WKRVH�VXSSRUWLQJ�KXPDQ�UHVRXUFHV��
WLPHNHHSLQJ��EHQHILWV��EXGJHWLQJ��SXUFKDVLQJ��DFFRXQWLQJ��FHQWUDO�FROOHFWLRQV�DQG�SD\UROO��7KUHH�RI�WKRVH�V\VWHPV�ZHUH�DVVHVVHG�DV�KLJK�ULVN���KXPDQ�UHVRXUFHV��
EXGJHWLQJ�DQG�WLPHNHHSLQJ��7KH�KLJK�ULVN�IDFWRU�ZDV�DVVHVVHG�EHFDXVH�WKHVH�V\VWHPV�ZHUH�DW�WKH�HQG�RI�WKHLU�XVHIXO�OLYHV�DQG�EDVHG�RQ�ROG�WHFKQRORJLHV��ZLWK�D�
UHFRPPHQGDWLRQ�IRU�UHSODFHPHQW���3URMHFW�FRVWV�VKRZQ�KHUH�UHIOHFW�WKRVH�IRU�ERWK�WKH�335�DQG�3,5�SKDVHV���)XOO�SURMHFW�GHVLJQ�DQG�LPSOHPHQWDWLRQ�FRVWV�ZLOO�EH�
GHWHUPLQHG�DV�SDUW�RI�WKH�SODQQLQJ�SURFHVV��DQG�WRWDO�SURMHFW�FRVW�ZLOO�EH�DGMXVWHG�DW�WKH�FRQFOXVLRQ�RI�WKH�335�SKDVH��%HJLQQLQJ�LQ�)<�������WKH�SURMHFW�KDV�EHHQ�
IXQGHG�WKURXJK�D�6WDWH�DJHQF\�DOORFDWLRQ�XVLQJ�&RPSWUROOHU�2EMHFW�������(%6�6\VWHP�$OORFDWLRQ��
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�� ��
�6SHFLDO�H[FO�0,7'3)�
�� �6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
����������� �������������� ������������������
��������������
�7RWDO�
����������� �������������� ������������������
��
�� ��
�� ��������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�� �6SHFLDO�H[FO�0,7'3)�
�� �6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
�������
���������
����������
���������
���������
���������
��������� ��������������
�7RWDO�
��������������� ������������ ������������������
��������������������� ������������ ������������ ������������ ��������������
3URJUDP�6WUDWHJLF�*RDOV�
7R�HQVXUH�WKDW�WKH�6WDWH�KDV�D�IXOO\�IXQFWLRQDO�DQG�VXSSRUWDEOH�EXGJHWLQJ�V\VWHP� N
.11
)�����%XGJHW�DQG�0DQDJHPHQW��'HSDUWPHQW�RI
3URMHFW�7LWOH���9LGHR�6WUHDPLQJ�RI�/HJLVODWLYH�)ORRU�6HVVLRQV
$SSURSULDWLRQ�&RGH����)��%����
6XE�3URJUDP�&RGH���3�������
3URMHFW�6XPPDU\�
7KLV�SURMHFW�ZLOO�H[SDQG�YLGHR�VWUHDPLQJ�RI�OHJLVODWLYH�PHHWLQJV�WR�LQFOXGH�IORRU�VHVVLRQV����7KLV�LQLWLDWLYH�ZLOO�DOORZ�0DU\ODQG�FLWL]HQV�WKH�DELOLW\�WR�PRQLWRU�OHJLVODWLYH�
PHHWLQJV�WKURXJK�WKH�LQWHUQHW��1R�IXQGV�IRU�RYHUVLJKW��������
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
���������������������
������������
�6SHFLDO�H[FO�0,7'3)�
�� �6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
�� ��
�7RWDO�
�� ��
�� ���������������������
�� ��
�� ������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
���������
������������
�6SHFLDO�H[FO�0,7'3)�
�� �6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
�� ��
�� ���������������������
�� ��
�� ������������
3URJUDP�6WUDWHJLF�*RDOV�
N.12
)�����,QIRUPDWLRQ�7HFKQRORJ\��'HSDUWPHQW�RI
3URMHFW�7LWOH���(QWHUSULVH�6ROXWLRQV�3ODQQLQJ�,QLWLDWLYH��(63,�
$SSURSULDWLRQ�&RGH����)��%����
6XE�3URJUDP�&RGH�����3���
3URMHFW�6XPPDU\�
7KLV�SURMHFW�ZLOO�SURYLGH�LQWHJUDWHG�SODQQLQJ�VXSSRUW�WR�QXPHURXV�,7�VROXWLRQV�UHTXHVWV�UHFHLYHG�DFURVV�PXOWLSOH�DJHQFLHV���7KLV�,735�FRPELQHV�WKH�SODQQLQJ�DFWLYLWLHV�WKDW�
WUDGLWLRQDOO\�KDYH�RFFXUUHG�LQ�VLORHG�SURMHFWV�LQ�RUGHU�WR�DVVHVV�(QWHUSULVH�QHHGV���7KH�SURSHU�SODQQLQJ�IRU�WKHVH�UHTXHVWV�ZLOO�EH�FULWLFDO�LQ�HQJDJLQJ�DJHQFLHV�ZLWK�FRPPRQ�
QHHGV�DQG�GDWD��GHYHORSLQJ�DSSURSULDWH�VWUDWHJLHV�DQG�DUFKLWHFWXUH��OHYHUDJLQJ�SURFHVV�LPSURYHPHQWV��LGHQWLI\LQJ�DFTXLVLWLRQV��DQG�GHWHUPLQLQJ�WHFKQRORJLHV�DQG�V\VWHPV�
IRU�LPSOHPHQWDWLRQ���,QGLYLGXDO�DJHQF\�SODQQLQJ�,735¶V�ZLOO�QR�ORQJHU�EH�VXEPLWWHG�EHFDXVH�ODUJH�XSIURQW�SODQQLQJ�WR�GRFXPHQW�DOO�SURMHFW�UHTXLUHPHQWV�LV�QR�ORQJHU�
GHVLUDEOH�LQ�DQ�DJLOH�HQYLURQPHQW���1R�IXQGV�IRU�RYHUVLJKW����
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�������������������
������������ ������������ ������������ ������������
�6SHFLDO�H[FO�0,7'3)�
��
�6SHFLDO�0,7'3)�
��������������������
����������������
�)HGHUDO�
�� �5HLPEXUVDEOH�
�� ��
�7RWDO�
�� ��
�� �������������������
������������ ������������ ������������ ������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�������������������
������������ ������������ ������������ ������������
�6SHFLDO�H[FO�0,7'3)�
��
�6SHFLDO�0,7'3)�
��������������������
����������������
�)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
�� ��
�� �������������������
������������ ������������ ������������ ������������
3URJUDP�6WUDWHJLF�*RDOV�
7KH�JRDO�LV�WR�����&HQWUDOL]H�WKH�SODQQLQJ�IRU�,735V�ZLWKLQ�'R,7��UHGXFHG�QXPEHU�RI�SODQQLQJ�,735V�DQG�WKH�PDQDJHPHQW�RI�SODQQLQJ�GROODUV�WKURXJK�PLQLPDO�VRXUFHV������
(QVXUH�VROXWLRQV�DUH�VFDOHG�DW�WKH�DSSURSULDWH�OHYHO��HQWHUSULVH�PRGHOLQJ�DQG�WKH�UHGXFWLRQ�RI�GXSOLFDWLYH�V\VWHPV�����6XSSRUW�IRU�WKH�OHDQ�DJLOH�DSSURDFK�LQ�PDQDJLQJ�DQG�
H[HFXWLQJ�VROXWLRQV�����,QIOXHQFH�FRPPRQ�PRGHOLQJ��GHVLJQLQJ��DQG�FRGLQJ�SUDFWLFHV�IRU�V\VWHPV�DUFKLWHFWXUH�����(QVXUH�SULRULW\�VROXWLRQV�QHHGV�DUH�DGGUHVVHG�LQ�D�WLPHO\�
SURFHVV�DQG�DSSURSULDWHO\�IXQGHG�DQG�����0HHW�WKH�QHHGV�RI�6WDWH�DJHQFLHV�REMHFWLYHV�WR�DOLJQ�ZLWK�WKH�6WDWHZLGH�,7�0DVWHU�3ODQ�
N.1
3
)�����,QIRUPDWLRQ�7HFKQRORJ\��'HSDUWPHQW�RI
3URMHFW�7LWOH���6WDWHZLGH�9RLFH�RYHU�,3��9R,3��3KRQH�6HUYLFHV�7UDQVLWLRQ�3URMHFW
$SSURSULDWLRQ�&RGH����)��%����
6XE�3URJUDP�&RGH���3���
3URMHFW�6XPPDU\�
7KLV�SURMHFW��LV�D�PRGHUQL]DWLRQ�RI�WKH�6WDWH¶V�FXUUHQW�YRLFH�VHUYLFHV�LQIUDVWUXFWXUH��2YHU�WKH�ODVW�VHYHUDO�\HDUV�WKH�WHOHFRPPXQLFDWLRQV�LQGXVWU\�3XEOLF�6ZLWFKHG�
7HOHSKRQH�1HWZRUN��3671��KDV�EHHQ�WUDQVLWLRQLQJ�IURP�D�WUDGLWLRQDO�7LPH�'LYLVLRQ�0XOWLSOH[LQJ��7'0��WHFKQRORJ\�WR�DQ�,3�EDVHG�LQIUDVWUXFWXUH���'R,7�KDV�EHJXQ�WR�
WUDQVLWLRQ�WKH�6WDWH¶V�YRLFH�QHWZRUN�VHUYLFHV�WR�,3�LQ�FRQFHUW�ZLWK�WKH�WUDQVLWLRQ�RI�WKH�3671��7KH�WUDQVLWLRQ�VKDOO�LQFOXGH�WKH�PDMRULW\�RI�WHOHSKRQH�VHUYLFHV�XWLOL]HG�
WKURXJKRXW�WKH�6WDWH�WRGD\��,Q�DGGLWLRQ�'R,7�ZLOO�UHSODFH�DQG�RU�UHWURILW�LWV�PXOWL�DJHQF\�WHOHSKRQ\�V\VWHP�V��LQ�RUGHU�WR�HQVXUH�WKDW�WKH�V\VWHPV�DUH�FRPSDWLEOH�ZLWK�
WKH�FKDQJHV�LQ�WKH�WHOHSKRQH�QHWZRUN��PHHW�WKH�6WDWH¶V�UHOLDELOLW\�UHTXLUHPHQWV��D�ZHOO�DV�HQKDQFLQJ�WKH�6WDWH¶V�DELOLW\�WR�GHOLYHU�FRQVWLWXHQW�VHUYLFHV�DFURVV�PXOWLSOH�
FRPPXQLFDWLRQV�FKDQQHOV���7KH�)<������$OORZDQFH�LQFOXGHV����������IRU�RYHUVLJKW��
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
���� ��� ���
�� ��� ���
��� ��� ���
��� ��� ���
�6SHFLDO�H[FO�0,7'3)�
��
�6SHFLDO�0,7'3)�
�������������������
������������
�)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
�� ��
�� �������������������
� ��� ���
� ��� ���
� ��� ���
�����������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
� ��� ���
� ��� ���
�� ��� ���
��� ��� ���
�6SHFLDO�H[FO�0,7'3)�
��
�6SHFLDO�0,7'3)�
�������������������
������������
�)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
�� ��
�� �������������������
����� ��� ���
��� ��� ���
�� ��� ���
�� ��� ����
3URJUDP�6WUDWHJLF�*RDOV�
7KH�JRDO�LV�WR�HQKDQFH�FRPPXQLFDWLRQV�IRU�ERWK�WKH�DJHQF\¶V�DQG�FRQVWLWXHQWV��/HYHUDJH�WKH�VWDWH¶V�LQYHVWPHQW�QHWZRUN�0DU\ODQG�0RGHUQL]H�LQIUDVWUXFWXUH�WR�UHGXFH�
GXSOLFDWLRQ�RI�HTXLSPHQW�DQG�FUHDWH�D�PLJUDWLRQ�SDWK�IRU�RWKHU�6WDWH�$JHQFLHV�WR�IROORZ�
N.14
)�����,QIRUPDWLRQ�7HFKQRORJ\��'HSDUWPHQW�RI
3URMHFW�7LWOH���H0DU\ODQG�0DUNHWSODFH
$SSURSULDWLRQ�&RGH����)��%����
6XE�3URJUDP�&RGH�����3���
3URMHFW�6XPPDU\�
'R,7�KDV�HQJDJHG��LQ�WKH�LPSOHPHQWDWLRQ�RI�D�6WDWHZLGH�(QWHUSULVH�3URFXUH�WR�SD\�V\VWHP�DQG�UHSODFHPHQW�RI�$'3,&6�VROXWLRQ��7KLV�VLQJOH�VWDWHZLGH�SURFXUHPHQW�V\VWHP�
ZLOO�SURYLGH�D�XVHU�IULHQGO\�SRUWDO�IRU�ERWK�VXSSOLHUV�DQG�HQG�XVHUV�WR�GR�EXVLQHVV�ZLWK�WKH�6WDWH�RI�0DU\ODQG��$GGLWLRQDOO\��DQ�HQG�WR�HQG�SURFXUHPHQW�V\VWHP�ZLOO�LQFUHDVH�
WUDQVSDUHQF\�DQG�DFFRXQWDELOLW\�RQ�SXUFKDVHV��LPSURYH�FXVWRPHU�VHUYLFH��GHFUHDVH�F\FOH�WLPHV�DQG�UHGXFH�³PDYHULFN´�VSHQGLQJ�DQG�RSHUDWLQJ�FRVW��0DU\ODQG�ZLOO�KDYH�DQ�
³H3URFXUHPHQW�FORXG´�IRU�VWUDWHJLF�VRXUFLQJ��FRQWUDFW�PDQDJHPHQW�DQG�SURFXUH�WR�SD\�VROXWLRQV�IRU�XVH�DFURVV�DOO�DJHQFLHV�DQG�ORFDO�SROLWLFDO�VXEGLYLVLRQV���7KH�V\VWHP�LV�D�
FRPSOHWH�SURFXUH�WR�SD\�VROXWLRQ��SURYLGLQJ�VXSSRUW�IRU�DOO�SURFXUHPHQW�UHODWHG�SURFHVVHV�DQG�V\VWHP�UHTXLUHPHQWV��LQFOXGLQJ��VRXUFLQJ��UHFHLYLQJ��YHQGRU�UHJLVWUDWLRQ�DQG�
PDQDJHPHQW��VROLFLWDWLRQ��TXRWHV��DFFRXQWV�SD\DEOH��JRYHUQPHQW�WR�EXVLQHVV�SXQFK�RXWV��DQG�UHTXLVLWLRQLQJ��%X\6SHHG�DOVR�KDV�WKH�IOH[LELOLW\�WR�DGDSW�WR�PXOWLSOH�WKLUG�SDUW\�
V\VWHPV��PDNLQJ�LW�HDV\�WR�IXOO\�LQWHJUDWH�WKH�H3URFXUHPHQW�VROXWLRQ�ZLWK�DQ\�ILQDQFLDO�V\VWHP��$V�D�UHVXOW��XVHUV�JDLQ�EURDGHU�YLVLELOLW\�LQWR�WKHLU�RUJDQL]DWLRQ¶V�EXGJHW�VSHQG��
DOORZLQJ�WKHP�WR�PDNH�GDWD�GULYHQ�SURFXUHPHQW�GHFLVLRQV��7KH�)<������$OORZDQFH�LQFOXGHV���������IRU�RYHUVLJKW�
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
��������������������
����������������
�6SHFLDO�H[FO�0,7'3)�
��
�6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
�� ��
�7RWDO�
�� ��
�� ��������������������
��
�� �� ����������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
��������������������
����������������
�6SHFLDO�H[FO�0,7'3)�
�� �6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
�� ��
�� ��������������������
��
�� �� ����������������
3URJUDP�6WUDWHJLF�*RDOV�
N.1
5
0�����+HDOWK�DQG�0HQWDO�+\JLHQH��'HSDUWPHQW�RI
3URMHFW�7LWOH���0HGLFDLG�0DQDJHPHQW�,QIRUPDWLRQ�6\VWHP��00,6�,,�
$SSURSULDWLRQ�&RGH����0��4����
6XE�3URJUDP�&RGH�����7���
3URMHFW�6XPPDU\�
7KH�6WDWH�LV�UHTXLUHG�WR�DOLJQ�ZLWK�WKH�IHGHUDOO\�PDQGDWHG�0HGLFDLG�,QIRUPDWLRQ�7HFKQRORJ\�$UFKLWHFWXUH�UHTXLUHPHQWV��7KLV�SURMHFW�ZLOO�PRGHUQL]H�H[LVWLQJ�V\VWHP�
IXQFWLRQV�DQG�VLJQLILFDQWO\�HQKDQFH�WKH�JRDOV�RI�WKH�00,6�HQVXULQJ�WKDW�HOLJLEOH�LQGLYLGXDOV�UHFHLYH�WKH�KHDOWK�FDUH�EHQHILWV�WR�ZKLFK�WKH\�DUH�HQWLWOHG�DQG�WKDW�SURYLGHUV�
DUH�UHLPEXUVHG�SURPSWO\�DQG�HIILFLHQWO\��'+0+�LQWHQGV�WR�UHSODFH�LWV�OHJDF\�00,6�FODLPV�SURFHVVLQJ�V\VWHP�ZLWK�D�QHZ�00,6�V\VWHP��ZKLFK�ZLOO�DOVR�VXSSRUW�
FRRUGLQDWLRQ�RI�EHQHILWV��VXUYHLOODQFH�DQG�XWLOL]DWLRQ�UHYLHZ��IHGHUDO�DQG�PDQDJHPHQW�UHSRUWLQJ��DQG�FDVH�PDQDJHPHQW��,Q�FRQMXQFWLRQ�ZLWK�WKH�00,6�UHSODFHPHQW��'+0+�
LQWHQGV�WR�DGG�D�'HFLVLRQ�6XSSRUW�6\VWHP��'66���LPSURYH�DQG�HQKDQFH�WKH�3KDUPDF\�H�3UHVFULEHU�VROXWLRQ��LPSOHPHQW�D�6HUYLFH�2ULHQWHG�$UFKLWHFWXUH��62$��,QWHJUDWLRQ�
)UDPHZRUN��DQG�GHYHORS�DQ�HOLJLELOLW\�SRUWDO��7KH�)<������$OORZDQFH�LQFOXGHV����������IRU�RYHUVLJKW�
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�������������������
����������������������
������������������
�6SHFLDO�H[FO�0,7'3)�
��
�6SHFLDO�0,7'3)�
��
�)HGHUDO�
������������������
���������������������
�����������������
�5HLPEXUVDEOH�
�� �7RWDO�
�� �� ������������������
���������������������
��
�� �� �����������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�������������������
����������������������
������������������
�6SHFLDO�H[FO�0,7'3)�
��
�6SHFLDO�0,7'3)�
��
�)HGHUDO�
������������������
���������������������
�����������������
�5HLPEXUVDEOH�
�� �7RWDO�
�� �� ������������������
���������������������
��
�� �� �����������������
3URJUDP�6WUDWHJLF�*RDOV�
0��4�����*RDO����0D[LPL]H�WKH�HIILFLHQF\�DQG�FRVW�HIIHFWLYHQHVV�RI�0HGLFDO�&DUH�3URJUDPV�
N.1
6
0�����+HDOWK�DQG�0HQWDO�+\JLHQH��'HSDUWPHQW�RI
3URMHFW�7LWOH���/RQJ�7HUP�6XSSRUWV�DQG�6HUYLFHV�7UDFNLQJ�6\VWHP��/766�
$SSURSULDWLRQ�&RGH����0��4����
6XE�3URJUDP�&RGH�����7���
3URMHFW�6XPPDU\�
0DU\ODQG�0HGLFDLG�LPSOHPHQWHG�D�FUXFLDO�/RQJ�7HUP�&DUH�UHIRUP�V\VWHP�WKDW�LQFUHDVHV�IHGHUDO�PDWFKLQJ�IXQGV��)0$3��E\�RYHU�����0��6SHFLILFDOO\��0DU\ODQG�
LPSOHPHQWHG�D�WUDFNLQJ�V\VWHP��/766���D�VWDQGDUGL]HG�DVVHVVPHQW�LQVWUXPHQW��LQWHU5$,�+&���DQG�DQ�LQ�KRPH�VHUYLFHV�YHULILFDWLRQ�V\VWHP��,6$6���/766�LV�DQ�LQWHJUDWHG�
FDUH�PDQDJHPHQW�WUDFNLQJ�V\VWHP�WKDW�KRXVHV�UHDO�WLPH�PHGLFDO�DQG�VHUYLFH�LQIRUPDWLRQ�UHJDUGLQJ�0HGLFDLG�SDUWLFLSDQWV��7KH�VFRSH�RI�ZRUN�IRU�WKH�GHYHORSPHQW�DQG�
GHOLYHU\�RI�WKH�/766�V\VWHP�ZDV�GHWHUPLQHG�E\�WKH�IXQFWLRQDOLW\�QHFHVVDU\�WR�PHHW�WKH�IHGHUDO�%DODQFLQJ�,QFHQWLYH�3URJUDP��%,3��DQG�&RPPXQLW\�)LUVW�&KRLFH��&)&��
SURJUDP�UHTXLUHPHQWV��$GGLWLRQDO�ZDLYHU�SURJUDPV�DUH�DGGHG�WR�WKH�/766�YLD�PRGXOHV�RI�GHYHORSHG�VRIWZDUH��7KH�)<������$OORZDQFH�LQFOXGHV����������IRU�RYHUVLJKW��
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�������������
���������������� �������������������
���������������������
�� ���������������� ����������������
���������������� ����������������
�6SHFLDO�H[FO�0,7'3)�
��
�6SHFLDO�0,7'3)�
��
�)HGHUDO�
�������������
���������������� ������������������
��������������������
�� ���������������� ����������������
���������������� ����������������
�5HLPEXUVDEOH�
�� �7RWDO�
�������������
��������������� ������������������
��������������������
�� ��������������� ���������������
��������������� ���������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�������������� ����������������
������������������ ����������������������
���������������� ����������������
���������������� �����������������
�6SHFLDO�H[FO�0,7'3)�
��
�6SHFLDO�0,7'3)�
��
�)HGHUDO�
�������������� ����������������
������������������ ���������������������
���������������� ����������������
���������������� �����������������
�5HLPEXUVDEOH�
��
�7RWDO�
�������������
���������������� ������������������
��������������������
�� ��������������� ���������������
��������������� ���������������
3URJUDP�6WUDWHJLF�*RDOV�
7KH�PDMRU�JRDO�RI�WKLV�SURMHFW�LV�GHVLJQ��GHYHORS��PLJUDWH�DQG�LPSOHPHQW�DQ�LQWHJUDWHG�/RQJ�7HUP�&DUH�WUDFNLQJ�V\VWHP�LQ�D�PXOWL�SKDVHG�DSSURDFK��LQ�RUGHU�WR�PD[LPL]H�
IHGHUDO�PDWFKLQJ�IXQGV��)0$3���DQG�PHHW�WKH�IHGHUDO�%DODQFLQJ�,QFHQWLYH�3URJUDP��%,3��DQG�&RPPXQLW\�)LUVW�&KRLFH��&)&��SURJUDP�UHTXLUHPHQWV�
N.1
7
0�����+HDOWK�DQG�0HQWDO�+\JLHQH��'HSDUWPHQW�RI
3URMHFW�7LWOH���0DU\ODQG�%RDUG�RI�3K\VLFLDQV��03%���%RDUG��,7�/LFHQVXUH
$SSURSULDWLRQ�&RGH����0��$����
6XE�3URJUDP�&RGH�����$���
3URMHFW�6XPPDU\�
7KH�%RDUG�RI�3K\VLFLDQV��%RDUG��LV�VHHNLQJ�D�QHZ�PRUH�IXOO\�LQWHJUDWHG�PHGLFDO�OLFHQVXUH�DQG�LQYHVWLJDWLRQ�VRIWZDUH�V\VWHP�WR�UHSODFH�LWV�FXUUHQW�DQWLTXDWHG�V\VWHPV��
7KH�%RDUG¶V�QHHGV�KDYH�H[FHHGHG�LWV������YLQWDJH�VRIWZDUH�FDSDELOLWLHV��7KHVH�VKRUWFRPLQJV�KDYH�EHHQ�QRWHG�LQ�WKH������6XQVHW�$XGLW�5HYLHZ�DQG�D�UHFHQW�3HUPDQ�
VWXG\��7KH�QHZ�VRIWZDUH�ZLOO�IDFLOLWDWH�WKH�JHQHUDWLRQ�RI�PRUH�DFFXUDWH�UHSRUWV�RQ�RQJRLQJ�DQG�FRPSOHWHG�%RDUG�DFWLYLWLHV��,W�ZLOO�DOVR�IDFLOLWDWH�LQFUHDVHG�LQWHUQHW�
LQWHUDFWLRQV��DOORZLQJ�DSSOLFDQWV�DQG�FOLHQWV�WR�UHFHLYH�PRUH�WLPHO\�VWDWXV�UHSRUWV��3URMHFW�FRVWV�VKRZQ�KHUH�UHIOHFW�WKRVH�IRU�WKH�335�SKDVH�RQO\���)XOO�SURMHFW�GHVLJQ�DQG�
LPSOHPHQWDWLRQ�FRVWV�ZLOO�EH�GHWHUPLQHG�DV�SDUW�RI�WKH�SODQQLQJ�SURFHVV��DQG�WRWDO�SURMHFW�FRVW�ZLOO�EH�DGMXVWHG�DW�WKH�FRQFOXVLRQ�RI�WKH�335�SKDVH��7KH�)<������
$OORZDQFH�LQFOXGHV���������IRU�2YHUVLJKW�
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�� �6SHFLDO�H[FO�0,7'3)�
�����������������
�������������������� ����������������������
������������������
�6SHFLDO�0,7'3)�
��
�)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
�� �����������������
�������������������� ����������������������
��
�� �� ������������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
��
�6SHFLDO�H[FO�0,7'3)�
�����������������
�������������������� ����������������������
������������������
�6SHFLDO�0,7'3)�
��
�)HGHUDO�
��
�5HLPEXUVDEOH�
��
�7RWDO�
�� �����������������
�������������������� ����������������������
��
�� �� ������������������
3URJUDP�6WUDWHJLF�*RDOV�
6KRUWFRPLQJV�LQ�RXU�FXUUHQW�V\VWHP�KDYH�EHHQ�LGHQWLILHG�LQ�ERWK�WKH������6XQVHW�(YDOXDWLRQ�DQG�DQ�LQGHSHQGHQW�UHYLHZ��WKH�3HUPDQ�5HSRUW���7KH�SURSRVHG�V\VWHP�ZLOO�
FRUUHFW�WKHVH�GHILFLHQFLHV�DQG�DOVR�JUHDWO\�LPSURYH�WKH�ZRUN�HIILFLHQF\�IRU�WKH�%RDUG� N.1
8
0�����+HDOWK�DQG�0HQWDO�+\JLHQH��'HSDUWPHQW�RI
3URMHFW�7LWOH���&RPSXWHUL]HG�+RVSLWDO�5HFRUG��,QIRUPDWLRQ�6\VWHP��&+5,6��IRUPHUO\�6WDWHZLGH�(OHFWURQLF�+HDOWK�5HFRUGV��(+5�
$SSURSULDWLRQ�&RGH����0��$����
6XE�3URJUDP�&RGH�����$���
3URMHFW�6XPPDU\�
�'+0+�SODQV�WR�PRGHUQL]H�LWV�KRVSLWDO�LQIRUPDWLRQ�PDQDJHPHQW�V\VWHP��7KH�LQWHQW�LV�WR�����DFTXLUH�D�6XEMHFW�0DWWHU�([SHUWV��60(��WR�FRQGXFW�DQ�DQDO\VLV�RI�WKH�H[LVWLQJ�
+HDOWK�0DQDJHPHQW�,QIRUPDWLRQ�6\VWHP��+0,6������KDYH�WKH�60(V�WR�SHUIRUP�D�1HHGV�$VVHVVPHQW�LGHQWLI\LQJ�UHTXLUHPHQWV�IRU�DQ�LQWHUQHW�EDVHG�&276�(+5�+0,6�����
(YDOXDWH�RWKHU�VWDWHV�WKDW�KDYH�LPSOHPHQWHG�DQ�LQWHUQHW�EDVHG�&276�(+5�+0,6�����3URGXFH�D�6WDWHV�(YDOXDWLRQ�5HSRUW�LGHQWLI\LQJ�V\VWHPV�WKDW�FRXOG�EH�FRQVLGHUHG�D�
JRRG�ILW�IRU�'+0+���5HSRUWV�PXVW�LQFOXGH�LPSOHPHQWDWLRQ�DQG�UHFXUULQJ�FRVWV�LQFXUUHG�����3HUIRUP�D�*DS�$QDO\VLV�FRPSDULQJ�'+0+�(+5�+0,6�UHTXLUHPHQWV�DJDLQVW�
V\VWHPV�WKDW�KDYH�EHHQ�LPSOHPHQWHG�LQ�RWKHU�VWDWHV��LQFOXGLQJ�WKH�KDUGZDUH�DQG�LQIUDVWUXFWXUH�QHHGV�RI�'+0+��DQG�DVVHVVPHQW�RI�VWDII�UHTXLUHPHQWV�����&UHDWH�5)3�
LGHQWLI\LQJ�PDQGDWRU\�UHTXLUHPHQWV��GHOLYHUDEOHV�DQG�PLOHVWRQHV�RI�DQ�LQWHUQHW�EDVHG�&276�(+5�+0,6���7KH�)<������$OORZDQFH�LQFOXGHV���������IRU�2YHUVLJKW�
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
��������������������
�����������������������
�������������������
�6SHFLDO�H[FO�0,7'3)�
�������������������������
�6SHFLDO�0,7'3)�
�������������������������
�)HGHUDO�
�������������������������
�5HLPEXUVDEOH�
�������������������������
�7RWDO�
���������������������
���������������������� ��������������������
����������������������
�� ���������������������� ���������������������� ���������������������� ������������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
��������������������
�����������������������
�������������������
�6SHFLDO�H[FO�0,7'3)�
�������������������������
�6SHFLDO�0,7'3)�
�������������������������
�)HGHUDO�
�������������������������
�5HLPEXUVDEOH�
�������������������������
�7RWDO�
���������������������
���������������������� ��������������������
����������������������
�� ���������������������� ���������������������� ���������������������� ������������������
6WHS����3ODQQLQJ��IXQGLQJ�RQO\
3URJUDP�6WUDWHJLF�*RDOV�
,Q�DGGLWLRQ�WR�PDLQWDLQLQJ�FXUUHQW�UHYHQXH�SDWWHUQV��WKH�PDMRU�JRDOV�RI�WKH�SURMHFW�DUH�WR�UHSODFH�DQ�DJLQJ�OHJDF\�V\VWHP�ZLWK�D�PRGHUQ�KRVSLWDO�LQIRUPDWLRQ�PDQDJHPHQW�
V\VWHP�WKDW�ZLOO�LPSURYH�RSHUDWLRQDO�HIILFLHQF\��KRVSLWDO�SODQQLQJ��HYDOXDWLRQ�DQG�DFFUHGLWDWLRQ��SDWLHQW�FDUH�DQG�VDIHW\��DQG�GDWD�VHFXULW\�DV�ZHOO�DV�UHGXFH�WKH�FRVW�RI�
DGPLQLVWHULQJ�D�ODUJH�PXOWL�KRVSLWDO�V\VWHP��:LOO�HQDEOH�HOLJLEOH�SURIHVVLRQDOV��KRVSLWDOV�DQG�/RFDO�+HDOWK�'HSDUWPHQWV�WR�VXEPLW�SXEOLF�KHDOWK�GDWD�WR�'+0+�HOHFWURQLFDOO\�
DQG�WR�VXSSRUW�'+0+�SURJUDP�JRDOV�WR�LQFUHDVH�WKH�WUDQVLWLRQ�IURP�SDSHU�WR�HOHFWURQLF�UHSRUWLQJ�
N.1
9
1�����+XPDQ�5HVRXUFHV��'HSDUWPHQW�RI
3URMHFW�7LWOH��$XWRPDWHG�)LQDQFLDO�6\VWHP��$)6�
$SSURSULDWLRQ�&RGH����1��)����
6XE�3URJUDP�&RGH������%��
3URMHFW�6XPPDU\�
7KH�$)6�LV�D�FRPSXWHUL]HG�ILVFDO�WUDFNLQJ�V\VWHP�WKDW�DOORZV�'+5¶V�ILVFDO�XVHUV�WR�VHW�XS��SULQW�DQG�WUDFN�SD\PHQWV�WR�YDULRXV�YHQGRUV��LQFOXGLQJ�SD\PHQWV�WR�
FKLOG�FDUH�DQG�IRVWHU�FDUH�SURYLGHUV��PDLQWDLQV�D�KLVWRU\�RI�ILQDQFLDO�WUDQVDFWLRQV��JHQHUDWHV�D�YDULHW\�RI�ILVFDO�UHSRUWV�LQFOXGLQJ�WKH����$�IRU�DVVLVWDQFH�DQG�WKH�
*HQHUDO�/HGJHU��DQG�SURGXFHV�DQQXDO������GDWD�RQ�GLVN�IRU�VXEPLVVLRQ�WR�)LQDQFLDO�0DQDJHPHQW�,QIRUPDWLRQ�6\VWHP��)0,6����$)6�LV�ZULWWHQ�LQ�DQ�DQWLTXDWHG�
DQG�XQVXSSRUWHG�'HOSKL�WHFKQRORJ\��7KH�DSSOLFDWLRQ�LV�RXWGDWHG��SURQH�WR�VHQVLWLYH�HUURUV�DQG�GLIILFXOW�WR�HQKDQFH��6NLOOV�WR�VXSSRUW�WKH�DSSOLFDWLRQ�DUH�QRW�
UHDGLO\�DYDLODEOH��7KH�V\VWHP�FDQQRW�WDNH�DGYDQWDJH�RI�WKH�QHZHU�WHFKQRORJLHV�XQWLO�LW�LV�PRYHG�WR�D�PRUH�UREXVW�DSSOLFDWLRQ�ODQJXDJH�DQG�WKH�8VHU�,QWHUIDFH�LV�
PRGHUQL]HG���3URMHFW�FRVWV�VKRZQ�KHUH�UHIOHFW�WKRVH�IRU�WKH�335�SKDVH�RQO\���)XOO�SURMHFW�GHVLJQ�DQG�LPSOHPHQWDWLRQ�FRVWV�ZLOO�EH�GHWHUPLQHG�DV�SDUW�RI�WKH�
SODQQLQJ�SURFHVV��DQG�WRWDO�SURMHFW�FRVW�ZLOO�EH�DGMXVWHG�DW�WKH�FRQFOXVLRQ�RI�WKH�335�SKDVH��7KH�)<������$OORZDQFH�LQFOXGHV���������IRU�RYHUVLJKW�
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
��������� ���������������� ��������������������
����������������������� ���������������� ����������������
�����������������
�6SHFLDO�H[FO�0,7'3)�
��
�6SHFLDO�0,7'3)�
��
�)HGHUDO�
��������� ���������������� �������������������
������������������
���������������� ����������������
�����������������
�5HLPEXUVDEOH�
�� �7RWDO�
��������� ���������������� �������������������
����������������������
����������� ����������������
�� �����������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
��������������
���������������� ��������������������
������� ���������������� ����������������
�����������������
�6SHFLDO�H[FO�0,7'3)�
��
�6SHFLDO�0,7'3)�
��
�)HGHUDO�
��������������
���������������� ��������������������
���������������������� ���������������� ����������������
�����������������
�5HLPEXUVDEOH�
�� �7RWDO�
��������� ���������������� ��������������������
����������������������
����������� ����������������
�� �����������������
3URJUDP�6WUDWHJLF�*RDOV�
7KLV�DSSOLFDWLRQ�LV�XVHG�VWDWHZLGH�E\�WKH�/RFDOV�)LQDQFH�RIILFHV��7KH�SULPDU\�$JHQF\�PLVVLRQ��JRDOV�RU�REMHFWLYHV�WKDW�WKLV�SURMHFW�ZRXOG�VXSSRUW�LV�WKH�
VWDQGDUGL]DWLRQ�RI�WKH�GHYHORSPHQW�HQYLURQPHQW��:LWK�WKH�FRPSOHWLRQ�RI�WKLV�SURMHFW�'+5�ZLOO�EH�DEOH�WR�FHQWUDOL]H�KDUGZDUH��IXQFWLRQDOLW\�DQG�GDWD�WR�LQFUHDVH�
SHUIRUPDQFH�DQG�GHFUHDVH�WKH�FRVW�DVVRFLDWHG�ZLWK�WU\LQJ�WR�PDLQWDLQ����LQVWDQFHV�RI�WKH�VDPH�DSSOLFDWLRQ�UXQQLQJ�RQ�VL[�GLIIHUHQW�SK\VLFDO�VHUYHUV�
N.2
0
1�����+XPDQ�5HVRXUFHV��'HSDUWPHQW�RI
3URMHFW�7LWOH��6KDUHG�+XPDQ�3ODWIRUP�6HUYLFHV
$SSURSULDWLRQ�&RGH����1��)����
6XE�3URJUDP�&RGH������%��
3URMHFW�6XPPDU\�
�'+5�DORQJ�ZLWK�RXU�SDUWQHU�RUJDQL]DWLRQV��'//5��'-6��'2$��0+%(��'+&'� �RWKHUV��LV�HPEDUNLQJ�RQ�DQ�LQWHJUDWHG�6KDUHG�+XPDQ�6HUYLFHV�3ODWIRUP�WR�
VHUYH�FRQVWLWXHQWV�KROLVWLFDOO\� �FUHDWH�D�WUXH�LQWHJUDWHG�HQYLURQPHQW��'+5V�KXPDQ�VHUYLFHV�V\VWHPV�ZLOO�EH�LQWHJUDWHG�ZLWK�KXPDQ�VHUYLFHV�V\VWHPV�RI�WKH�
SDUWQHU�RUJDQL]DWLRQV�WR�HOLPLQDWH�WKH�VLOR¶HG�SURJUDP�FHQWULF�HQYLURQPHQWV�RI�WKH�FXUUHQW�OHJDF\�V\VWHPV��7KLV�PRGHUQ�³FOLHQW�FHQWULF´�LQWHJUDWHG�SODWIRUP�ZLOO�
SURYLGH�HPSOR\HHV��SDUWQHU�SURYLGHUV�� �FRQVWLWXHQWV�RI�0DU\ODQG¶V�VRFLDO�VHUYLFHV�DJHQFLHV�DQ�HIILFLHQW��HIIHFWLYH�SODWIRUP�IRU�GHOLYHULQJ�FROODERUDWLYH�VHUYLFHV��
7KH�)<������$OORZDQFH�LQFOXGHV����������IRU�RYHUVLJKW��������
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
������������������
���������������������� ������������
������������
������������
������������
�6SHFLDO�H[FO�0,7'3)�
��
�6SHFLDO�0,7'3)�
��
�)HGHUDO�
�������������������� ������������
������������
������������
�������������
�5HLPEXUVDEOH�
�� �7RWDO�
�� �� ������������������
�������������������� ������������
������������
������������
�������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
����������������������
������������
������������
������������
������������
�6SHFLDO�H[FO�0,7'3)�
��
�6SHFLDO�0,7'3)�
��
�)HGHUDO�
�������������������� ������������
������������
������������
�������������
�5HLPEXUVDEOH�
�� �7RWDO�
�� ��
�� �������������������� ������������
������������
������������
�������������
3URJUDP�6WUDWHJLF�*RDOV�
7KH�JRDO�RI�WKH�PRGHUQL]DWLRQ�HIIRUW�LV�WKUHH��IROG��)LUVW��WKH�DSSOLFDWLRQV�ZLOO�EH�RSWLPL]HG�WR�DOORZ�FDVH�ZRUNHUV�WR�PRUH�HIILFLHQWO\�DQG�HIIHFWLYHO\�VHUYH�WKH�
SHRSOH�RI�0DU\ODQG��DQG�DOORZ�RXU�FRQVWLWXHQWV�D�VLQJOH�SRLQW�RI�HQWU\�IRU�D�VWUHDPOLQHG�DSSOLFDWLRQ�DQG�HOLJLELOLW\�GHWHUPLQDWLRQ�SURFHVV��6HFRQG��'+5�DQG�
RWKHU�FROODERUDWLYH�DJHQFLHV�ZLOO�HIIHFWLYHO\�VKDUH�GDWD��UHGXFLQJ�UHGXQGDQW�FDVHZRUNHU�DFWLRQV��DQG�HQDEOH�FRPSUHKHQVLYH�DQDO\WLFV�WR�KHOS�JXLGH�IXWXUH�
VWUDWHJLHV�WR�PRUH�HIIHFWLYHO\�VHUYH�WKH�SHRSOH�RI�0DU\ODQG��7KLUG��WKH�V\VWHPV�ZLOO�EH�PXFK�PRUH�DGDSWDEOH�WR�FRQWLQXDOO\�FKDQJLQJ�UHTXLUHPHQWV��DV�SHU�
VWDWXWRU\��SURJUDPV��XVHU��DQG�FRQVWLWXHQW�QHHGV��DOORZLQJ�DJHQFLHV�WR�EH�PXFK�PRUH�UHVSRQVLYH�WR�WKH�FXVWRPHUV¶�HQKDQFHPHQW�WLPHV�IURP�D�FXUUHQW�'+5�
UDQJH�RI���WR���PRQWKV�WR�PDUNHGO\�GHFUHDVHG�WLPH�IUDPHV��7KLV�ZLOO�SURYLGH�WKH�6WDWH�D�VLJQLILFDQW�LPSURYHG�WLPH�WR�YDOXH�PHWULF�RQ�VHUYLFH�GHOLYHU\�
N.2
1
3�����/DERU��/LFHQVLQJ�DQG�5HJXODWLRQ��'HSDUWPHQW�RI
3URMHFW�7LWOH���8QHPSOR\PHQW�,QVXUDQFH�7HFKQRORJ\�0RGHUQL]DWLRQ
$SSURSULDWLRQ�&RGH����3��+����
6XE�3URJUDP�&RGH�����+%��
3URMHFW�6XPPDU\�
'//5V�8,�'LYLVLRQ�ZLOO�PRGHUQL]H�WKH�WHFKQRORJ\�DVVRFLDWHG�ZLWK�LWV�WKUHH�ODUJHVW�IXQFWLRQV��%HQHILWV��SD\LQJ�XQHPSOR\PHQW�LQVXUDQFH�FODLPDQWV���&RQWULEXWLRQV��WD[HV�
FROOHFWHG�IURP�HPSOR\HUV�WKDW�UHSOHQLVK�WKH�7UXVW�)XQG��DQG�$SSHDOV��WKH�IXQFWLRQ�WKDW�DUELWUDWHV�GLVSXWHV�EHWZHHQ�FODLPDQWV�DQG�HPSOR\HUV�RQ�WKH�YDOLGLW\�RI�D�FODLP���
7KH�)<������$OORZDQFH�LQFOXGHV����������IRU�RYHUVLJKW�DQG�,9
9�
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�� �6SHFLDO�H[FO�0,7'3)�
��������������������
����������������������
�����������������
�6SHFLDO�0,7'3)�
�� �)HGHUDO�
�������������� ������������
����������
�������������������� �������������� ��������������
���������������
�5HLPEXUVDEOH�
�� �7RWDO�
�������������� ������������ ������������������
�������������������� �������������� ��������������
�� ���������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�� �6SHFLDO�H[FO�0,7'3)�
��������������������
����������������������
�����������������
�6SHFLDO�0,7'3)�
�� �)HGHUDO�
������������ ��������������
����������
�������������������� �������������� ��������������
�������������
�5HLPEXUVDEOH�
�� �7RWDO�
������������ �������������� ������������������
�������������������� �������������� ��������������
�� �������������
3URJUDP�6WUDWHJLF�*RDOV�
3��+�����*RDO����7R�SURPSWO\�GHWHUPLQH�HOLJLELOLW\�DQG�SD\�EHQHILWV�WR�TXDOLILHG�XQHPSOR\HG�LQGLYLGXDOV�
N.2
2
4�����3XEOLF�6DIHW\�DQG�&RUUHFWLRQDO�6HUYLFHV��'HSDUWPHQW�RI
3URMHFW�7LWOH���(QWHUSULVH�5HVRXUFH�3ODQQLQJ�,PSOHPHQWDWLRQ�3URMHFW��0&(�(53,3�
$SSURSULDWLRQ�&RGH����4��$����
6XE�3URJUDP�&RGH���������
3URMHFW�6XPPDU\�
7KLV�LQLWLDWLYH�ZLOO�SURYLGH�WKH�DELOLW\�IRU�0DU\ODQG�&RUUHFWLRQDO�(QWHUSULVHV��0&(��WR�UHYLVH�DQG�XSGDWH�LWV�EDFNHQG�,7�LQIUDVWUXFWXUH��SDSHU�GULYHQ�ILQDQFLDO�DQG�
PDQXIDFWXULQJ�SURFHVVHV�WR�EHWWHU�PHHW�WKH�QHHGV�RI�0DU\ODQGV�FRUUHFWLRQDO�LQGXVWULHV�SURJUDP��7KLV�LQLWLDWLYH�ZLOO�DOORZ�PRUH�HIILFLHQW�PDQDJHPHQW�RI�DQ�DJHQF\�WKDW�
FXUUHQWO\�JHQHUDWHV�RYHU����0�SHU�\HDU�LQ�VDOHV�DQG�VHUYLFHV�DQG�HPSOR\V�RYHU�������LQPDWHV�GDLO\�LQ�0DU\ODQGV�FRUUHFWLRQDO�IDFLOLWLHV��7KH�FXUUHQW�SDSHU�GULYHQ�
SURFHVV�DQG�FRPSXWLQJ�SODWIRUP�FDQQRW�NHHS�XS�ZLWK�WKH�YROXPH�RI�LQIRUPDWLRQ�DQG�VDOHV�EHLQJ�JHQHUDWHG�E\�0&(���7RWDO�3URMHFW�&RVW��73&�ZLOO�EH�EHWWHU�XQGHUVWRRG�
XSRQ�5)3�DZDUG��7KH�)<������$OORZDQFH�LQFOXGHV���������IRU�RYHUVLJKW�
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�� �6SHFLDO�H[FO�0,7'3)�
������������������ ���������������� �������������������
�������������������
������������
�6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
������������������ ���������������� �������������������
�������������������
�� ��
�� ������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�� �6SHFLDO�H[FO�0,7'3)�
������������������ �����������������
������������������� �������������������
������������
�6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
������������������ �����������������
������������������� �������������������
��
�� ��
������������
3URJUDP�6WUDWHJLF�*RDOV�
7KLV�LQLWLDWLYH�VXSSRUWV�WKH�IROORZLQJ�0&(�JRDO��$�VROXWLRQ�ZKRVH�EDVLF�FRUH�FDSDELOLWLHV�DGGUHVV��DW�D�PLQLPXP��WKH�QHHGV�IRU�DOO�WKH�IROORZLQJ�IXQFWLRQV��D��(QWHUSULVH�
5HVRXUFH�3ODQQLQJ��E��&XVWRPHU�5HODWLRQVKLS�0DQDJHPHQW��DQG�F��,QWHJUDWHV�ZLWK�RWKHU�VWDWH�RI�0DU\ODQG�V\VWHPV�SULPDULO\�)0,6�
N.2
3
4�����3XEOLF�6DIHW\�DQG�&RUUHFWLRQDO�6HUYLFHV��'HSDUWPHQW�RI
3URMHFW�7LWOH���&RPSXWHUL]HG�&ULPLQDO�+LVWRU\��&&+��5HSODFHPHQW���3KDVH�,,�
$SSURSULDWLRQ�&RGH����4��$����
6XE�3URJUDP�&RGH���������
3URMHFW�6XPPDU\�
7KH�'HSDUWPHQW�RI�3XEOLF�6DIHW\�DQG�&RUUHFWLRQDO�6HUYLFHV��,QIRUPDWLRQ�7HFKQRORJ\�DQG�&RPPXQLFDWLRQV�'LYLVLRQ��'36&6�,7&'��LV�FXUUHQWO\�ORRNLQJ�WR�UHSODFH�WZR�
OHJDF\�GDWD�V\VWHPV��LQFOXGLQJ�WKH�,GHQW�,QGH[�DQG�$UUHVW�'LVSRVLWLRQ�5HSRUWLQJ��$'5��PDLQIUDPH�V\VWHPV��ZLWK�PRUH�XS�WR�GDWH�WHFKQRORJLHV�VXFK�DV��1(7�
)UDPHZRUN�DQG�FRQWHPSRUDU\�UHODWLRQDO�GDWDEDVHV��7KH�&RPSXWHUL]HG�&ULPLQDO�+LVWRU\��&&+��PDLQIUDPH�V\VWHP�UHSODFHPHQW�ZLOO�RFFXU�LQ�ILYH�����SKDVHV��3KDVH�,��
'UDIWLQJ�RI�&XUUHQW�6WDWH�UHTXLUHPHQWV�DQG�EXVLQHVV�GRFXPHQWDWLRQ��3KDVH�,,��&RPSHWLWLYH�%LG�WR�JR�RXW�WR�SRVVLEOH�&&+�YHQGRUV�DQG�WKH�&RQWUDFW�WR�EH�DZDUGHG�WR�
WKH�RQH�VHOHFWHG��3KDVH�,,,��'HVLJQ�DQG�3ODQQLQJ��3KDVH�,9��,PSOHPHQWDWLRQ�DQG�7HVWLQJ��3KDVH�9��3URGXFWLRQ�6WDELOL]DWLRQ�DQG�2SWLPL]DWLRQ��7KH�)<������DOORZDQFH�
LQFOXGHV���������IRU�RYHUVLJKW�
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
��������������������
������������������� ������������ ������������ ������������ ������������
�6SHFLDO�H[FO�0,7'3)�
�� �6SHFLDO�0,7'3)�
�� �)HGHUDO�
�������������������
������������
�5HLPEXUVDEOH�
�� �7RWDO�
�� �� �������������������
������������������� ������������ ������������ ������������ ������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
������
�������������������
������������ ������������ ������������ ������������
�6SHFLDO�H[FO�0,7'3)�
�� �6SHFLDO�0,7'3)�
�� �)HGHUDO�
�������������������
������������
�5HLPEXUVDEOH�
�� �7RWDO�
�� �� �������������������
������������������� ������������ ������������ ������������ ������������
3URJUDP�6WUDWHJLF�*RDOV�
7KLV�LQLWLDWLYH�VXSSRUWV�WKH�IROORZLQJ�'36&6�JRDOV�����*RRG�0DQDJHPHQW��(QVXUH�WKH�'HSDUWPHQW�RSHUDWHV�HIILFLHQWO\��0HHW�DQG�RU�H[FHHG�WKH�WHFKQRORJ\�EXVLQHVV�
QHHGV�RI�WKH�'HSDUWPHQW��&ULPLQDO�-XVWLFH�JXLGHOLQHV��SROLFLHV�DQG�VWDQGDUGV��IRU�WKH�XVH�DQG�LPSOHPHQWDWLRQ�RI�H[LVWLQJ�DQG�HPHUJLQJ�WHFKQRORJLHV�����6DIH�
&RPPXQLWLHV��+HOS�WR�NHHS�0DU\ODQG�FRPPXQLWLHV�VDIH��3URYLGH�WHFKQRORJ\�WKDW�TXLFNO\�LGHQWLILHV�RIIHQGHUV��3URYLGH�D�FRPSUHKHQVLYH�DQG�HIILFLHQW�PHWKRG�WKDW�
LGHQWLILHV�ZDUUDQWV�LVVXHG�WKURXJKRXW�WKH�6WDWH��%HWWHU�ZDUUDQW�WUDFNLQJ�SURFHVVHV�DOORZ�ODZ�HQIRUFHPHQW�RIILFLDOV�WR�FRQWLQXH�WR�VHUYH�ZDUUDQWV��ZKLFK�KHOS�WR�UHPRYH�
SRWHQWLDOO\�GDQJHURXV�LQGLYLGXDOV�IURP�0DU\ODQGV�VWUHHWV�
N.2
4
5�����%DOWLPRUH�&LW\�&RPPXQLW\�&ROOHJH
3URMHFW�7LWOH���(QWHUSULVH�5HVRXUFH�3ODQQLQJ��(53��6\VWHP
$SSURSULDWLRQ�&RGH����5��&����
6XE�3URJUDP�&RGH���������
3URMHFW�6XPPDU\�
%DOWLPRUH�&LW\�&RPPXQLW\�&ROOHJH��%&&&��ZLOO�EH�UHSODFLQJ�LWV�DGPLQLVWUDWLYH�V\VWHP��ZKLFK�FRQVLVWV�RI�DUFKDLF�DQG�XQVXSSRUWHG�GLVFUHWH�VLORHG�PRGXOHV��7KLV�OHJDF\�
V\VWHP�ZDV�FREEOHG�WRJHWKHU�EHJLQQLQJ�LQ�WKH�ODWH���¶V�DQG�LV�PDLQIUDPH�DQG�&2%2/�EDVHG��0DLQWDLQLQJ�WKLV�V\VWHP�LV�QR�ORQJHU�D�YLDEOH�RSWLRQ��DV�FRPSDQLHV�WKDW�
GHYHORSHG�WKHVH�V\VWHPV�DUH�QR�ORQJHU�SURYLGLQJ�VXSSRUW�RU�DUH�QR�ORQJHU�LQ�EXVLQHVV��7KLV�SURMHFW�LV�IXQGHG�E\�FXUUHQW�UHVWULFWHG�XQUHVWULFWHG�IXQGV��7RWDO�3URMHFW�
&RVW��73&��ZLOO�EH�EHWWHU�XQGHUVWRRG�XSRQ�5)3�DZDUG��7KH�)<������$OORZDQFH�LQFOXGHV����������IRU�RYHUVLJKW�DQG����������LQ�,9
9�
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�� �6SHFLDO�H[FO�0,7'3)�
������������ ������������ �������������������
������������������� ������������ ������������
��������������
�6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
������������ ������������ �������������������
������������������� ������������ ������������
�� ��������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�� �6SHFLDO�H[FO�0,7'3)�
�����������������
������������ �������������������
������������������� ������������ ������������
��������������
�6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
�����������������
������������ �������������������
������������������� ������������ ������������
�� ��������������
3URJUDP�6WUDWHJLF�*RDOV�
7KH�WKUHH�PDLQ�REMHFWLYHV�RI�WKLV�SURMHFW�DUH�WR������,QWHJUDWH�SODWIRUPV�IRU�VLPSOLILFDWLRQ������(OLPLQDWH�H[WUDQHRXV�GDWDEDVHV��DQG�����,PSURYH�ZRUNIORZV
N.2
5
6����'HSDUWPHQW�RI�+RXVLQJ�DQG�&RPPXQLW\�'HYHORSPHQW
3URMHFW�7LWOH��6LQJOH�)DPLO\�DQG�)LQDQFLDO�0DQDJHPHQW�6\VWHP
$SSURSULDWLRQ�&RGH����6��$����
6XE�3URJUDP�&RGH���������
3URMHFW�6XPPDU\�
7KH�'HSDUWPHQW�IXQGV�RU�LQVXUHV�ORDQV�IRU�SXUFKDVH�DQG�FRQVWUXFWLRQ�RI�KRXVLQJ�IRU�ORZ�LQFRPH�IDPLOLHV��KHOSV�ORZ��DQG�PRGHUDWH�LQFRPH�IDPLOLHV�EX\�RU�
UHKDELOLWDWH�KRXVHV��DQG�DLGV�QRQSURILW�RUJDQL]DWLRQV�ZLWK�JUDQWV�RU�ORDQV�WR�KRXVH�WKH�HOGHUO\��GHYHORSPHQWDOO\�GLVDEOHG��DQG�KRPHOHVV��'+&'�LQWHQGV�WR�PRGHUQL]H�
WKH�FXUUHQW�FRPSUHKHQVLYH�6LQJOH�)DPLO\�DQG�)LQDQFLDO�0DQDJHPHQW�VRIWZDUH�V\VWHP��7KH�SURMHFW�ZLOO�LPSURYH�WKH�HIILFLHQF\�RI�WKH�ORDQ�RULJLQDWLRQ�DQG�ELOOLQJ�
SURFHVVHV��WR�VWUHQJWKHQ�WKH�VHFXULW\�RI�SURJUDPPDWLF�LQWHUIDFHV��DV�ZHOO�DV�ERUURZHU�DQG�LQYHVWPHQW�GDWD��DQG�WR�H[SDQG�WKH�SURJUDPV¶�DQDO\WLFDO�DQG�UHSRUWLQJ�
FDSDELOLWLHV��7KH�)<������$OORZDQFH�LQFOXGHV����������IRU�RYHUVLJKW�
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�� �6SHFLDO�H[FO�0,7'3)�
�������������������
������������ ����������������
������������
�6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
�� ��
�� �������������������
������������ ����������������
�� ������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�� �6SHFLDO�H[FO�0,7'3)�
�������������������
������������ ����������������
������������
�6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
�� ��
�� �������������������
������������ ����������������
�� ������������
3URJUDP�6WUDWHJLF�*RDOV�
7KH�DJHQF\�JRDO�LV�WR�RULJLQDWH�DQG�XQGHUZULWH�6LQJOH�)DPLO\�OHQGLQJ�LQ�FRRUGLQDWLRQ�ZLWK�OHQGLQJ�SDUWQHUV��FROODWHUDOL]H�PRUWJDJH�ORDQV�DQG�VHUYLFLQJ�ULJKWV��IXOILOO�
FDVK�PDQDJHPHQW�DQG�GHEW�VHUYLFH�REOLJDWLRQV�IRU�UHYHQXH�LQYHVWPHQWV��PRQLWRU�ELOOLQJV�DQG�ORDQ�EDODQFHV�DQG�VHUYLFLQJ�LQ�FRRUGLQDWLRQ�ZLWK�WUXVWHH�V��DQG�VXE�
VHUYLFHV�V���DQG�PDQDJH�ORDQ�GHOLQTXHQFLHV�
N.2
6
8�����(QYLURQPHQW��'HSDUWPHQW�RI
3URMHFW�7LWOH���(QYLURQPHQW�3HUPLW�7UDFNLQJ�6\VWHP�0RGHUQL]DWLRQ
$SSURSULDWLRQ�&RGH����8��$����
6XE�3URJUDP�&RGH���������
3URMHFW�6XPPDU\�
7KH�(QYLURQPHQWDO�3HUPLW�7UDFNLQJ�6\VWHP�0RGHUQL]DWLRQ�3URMHFW�ZLOO�PRGHUQL]H�KRZ�0'(�FXUUHQWO\�FDSWXUHV�'HSDUWPHQWDO�SHUPLW�GDWD�WKURXJK�WKH�XVH�
RI��1(7�WHFKQRORJLHV��7KLV�PRGHUQL]DWLRQ�HIIRUW�ZLOO�XSGDWH�WKH�H[LVWLQJ�3RZHU%XLOGHU�XVHU�LQWHUIDFH��8,��ZLWK�RQH�GHYHORSHG�XVLQJ�FXUUHQW��1(7�
WHFKQRORJLHV��7KLV�SURMHFW�DOVR�VXSSRUWV�WKH�:HE�5HYDPS�3URMHFW�E\�PDNLQJ�VHUYLFHV�VXFK�DV�H3HUPLWWLQJ�DQG�H&RPPHUFH�DFFHVVLEOH�WR�0DU\ODQG�
FLWL]HQV��EXVLQHVVHV��DQG�RWKHU�VWDNHKROGHUV�WKURXJK�WKH�XVH�RI�DQ�LQWHUDFWLYH��FXVWRPHU�FHQWULF��ZHE�EDVHG�SRUWDO��7KH�)<������$OORZDQFH�LQFOXGHV�
��������IRU�RYHUVLJKW�
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
������������ ���������������� �������������������
�������������������
������������
�6SHFLDO�H[FO�0,7'3)�
�� �6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
������������ ���������������� �������������������
�������������������
�� ��
�� ������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
��������������
���������������� �������������������
�������������������
������������
�6SHFLDO�H[FO�0,7'3)�
�� �6SHFLDO�0,7'3)�
�� �)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
��������������
���������������� �������������������
�������������������
�� ��
�� ������������
3URJUDP�6WUDWHJLF�*RDOV�
0'(¶V�JRDO�LV�WR�UHGXFH�WKH�OHYHO�RI�HIIRUW�UHTXLUHG�WR�HQWHU�GDWD�LQWR�RXU�FHQWUDOL]HG�SHUPLW�WUDFNLQJ�V\VWHP�DQG�HQVXUH�WKH�WHFKQRORJLHV�WKDW�VXSSRUW�
0'(¶V�PLVVLRQ�DUH�FRVW�HIIHFWLYH�DQG�VXVWDLQDEOH�
N.2
7
:�����6WDWH�3ROLFH��'HSDUWPHQW�RI
3URMHFW�7LWOH��$XWRPDWHG�/LFHQVLQJ�DQG�5HJLVWUDWLRQ�7UDFNLQJ�6\VWHP��$/576�
$SSURSULDWLRQ�&RGH����:��$����
6XE�3URJUDP�&RGH��������
3URMHFW�6XPPDU\�
7KH�)LUHDUP�6DIHW\�$FW�KDV�PDQGDWHG�WKDW�WKH�0DU\ODQG�6WDWH�3ROLFH��063��DXWRPDWH�DQG�VWUHDPOLQH�WKH�SURFHVV�E\�ZKLFK�D�FLWL]HQ�RI�0DU\ODQG�UHTXHVWV�DSSURYDO�WR�
SXUFKDVH�RU�FDUU\�D�ILUHDUP��7KLV�ZLOO�LQYROYH�DXWRPDWLQJ�WKH�HQWLUH�ILUHDUP�DSSOLFDWLRQ�SURFHVV��IURP�'HDOHUV�DSSO\LQJ�WR�WKH�063�WR�VHOOLQJ�ILUHDUPV�LQ�WKH�6WDWH��WR�D�
ZHE�DFFHVVLEOH�IRUP�VXEPLWWHG�HOHFWURQLFDOO\�WR�WKH�$JHQF\��SURFHVVLQJ�RI�WKH�DSSOLFDWLRQ�YLD�WKH�QHZ�HOHFWURQLF�V\VWHP��ELOOLQJ�DQG�UHFRQFLOLDWLRQ�RI�IHHV��WR�SURYLGLQJ�
UHDO�WLPH�RU�QHDU�UHDO�WLPH�UHSRUWLQJ�DQG�PHWULFV��7KLV�ZLOO�LQYROYH�DXWRPDWLQJ�WKH���5�SURFHVV��UHSODFLQJ�WKH�KDUGFRS\�DSSOLFDWLRQ�IRUP�ZLWK�D�ZHE�DFFHVVLEOH�IRUP�
WKDW�PD\�EH�VXEPLWWHG�HOHFWURQLFDOO\�WR�063�KHDGTXDUWHUV��3URMHFW�FRVWV�VKRZQ�KHUH�UHIOHFW�WKRVH�IRU�WKH�335�DQG�3,5�SKDVHV���)XOO�SURMHFW�GHVLJQ�DQG�
LPSOHPHQWDWLRQ�FRVWV�ZLOO�EH�GHWHUPLQHG�DV�SDUW�RI�WKH�SODQQLQJ�SURFHVV��DQG�WRWDO�SURMHFW�FRVW�ZLOO�EH�DGMXVWHG�DW�WKH�FRQFOXVLRQ�RI�WKH�3,5�SKDVH��7KH�)<������
$OORZDQFH�LQFOXGHV���������IRU�RYHUVLJKW�
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
���������������� ������������ �������������������
������������������
����������������
� ��
�� ������������
�6SHFLDO�H[FO�0,7'3)�
�� �6SHFLDO�0,7'3)�
�� �)HGHUDO�
����������������
����������������
�5HLPEXUVDEOH�
�� �7RWDO�
������������ ������������ �������������������
������������������
����������������
� ��
�� ������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�������
�������
���������
���������
�������
������������
�6SHFLDO�H[FO�0,7'3)�
�� �6SHFLDO�0,7'3)�
�� �)HGHUDO�
�������
������
����������������
�5HLPEXUVDEOH�
�� �7RWDO�
���������������� ���������������� �������������������
������������������
����������������
� ��
�� ������������
3URJUDP�6WUDWHJLF�*RDOV�
7KLV�SURMHFW�VXSSRUWV�WKH�063�PLVVLRQ�RI��³SURWHFWLQJ�WKH�FLWL]HQV�RI�WKH�6WDWH�RI�0DU\ODQG�IURP�IRUHLJQ�DQG�GRPHVWLF�VHFXULW\�WKUHDWV��WR�ILJKW�FULPH��DQG�WR�SURPRWH�
VDIHW\�E\�XSKROGLQJ�WKH�ODZV�RI�WKH�6WDWH�RI�0DU\ODQG�´�,W�DOVR�HVWDEOLVKHV�WKH�V\VWHP�IRXQGDWLRQ�WKDW�ZLOO�XOWLPDWHO\�SURYLGH�WKH�063�WKH�DELOLW\�WR�PHHW�WKH�OHJLVODWLYH�
UHTXLUHPHQWV�LQFOXGHG�LQ�6%������7KH�)LUHDUP�6DIHW\�$FW�RI������
N.2
8
:�����6WDWH�3ROLFH��'HSDUWPHQW�RI
3URMHFW�7LWOH������0+]�6WDWHZLGH�3XEOLF�6DIHW\�:LUHOHVV�&RPPXQLFDWLRQV�6\VWHP���5DGLRV
$SSURSULDWLRQ�&RGH����:��$����
6XE�3URJUDP�&RGH��������
3URMHFW�6XPPDU\�
����0+]�6WDWHZLGH�3XEOLF�6DIHW\�:LUHOHVV�&RPPXQLFDWLRQV�6\VWHP������0+]����8SJUDGH�DQG�HQKDQFH�H[LVWLQJ�GLVSDUDWH�FRPPXQLFDWLRQ�QHWZRUN�WR�FUHDWH�DQ�
LQWHURSHUDEOH�V\VWHP�IRU�6WDWH�ILUVW�UHVSRQGHUV�DQG�SXEOLF�VDIHW\�DJHQFLHV�WR�XVH���7KHUH�LV�QR�RYHUVLJKW�LQ�WKH�)<������,735�
,7�3URMHFW�)XQGLQJ
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
�������������� ������������ �������������������
������������������� ������������
��������������
�6SHFLDO�H[FO�0,7'3)�
������������
����������
������������
�6SHFLDO�0,7'3)�
�������������� ������������ �������������������
��
��������������
�)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
�������������� �������������� �������������������
������������������� ������������
�� �� ��������������
,7�3URMHFW�'HYHORSPHQW�&RVWV
)XQG
7\SH
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
�*HQHUDO�
����������
���������
���������
���������
��������������
�6SHFLDO�H[FO�0,7'3)�
���������
������������
�6SHFLDO�0,7'3)�
����������
���������
��������������
�)HGHUDO�
�� �5HLPEXUVDEOH�
�� �7RWDO�
��������������
�� �������������������
������������������� ������������
�� �� ��������������
3URJUDP�6WUDWHJLF�*RDOV�
$V�D�UHVXOW�RI�WKLV�SURMHFW�D�UDGLR�V\VWHP�WKDW�VXSSRUWV�ILUVW�UHVSRQGHU�FRPPXQLFDWLRQV�DFURVV�MXULVGLFWLRQV�ZLOO�EH�FRQVWUXFWHG��ILUVW�UHVSRQGHU�VDIHW\�ZLOO�EH�LPSURYHG��
FLWL]HQ�VHUYLFH�DQG�VDIHW\�ZLOO�EH�LPSURYHG�
N.2
9
6XPPDU\�RI�0DMRU�,7�'HYHORSPHQW�3URMHFWV�)XQGLQJ�E\�$JHQF\
$JHQF\
3ULRU�WR
)<�����
$FWXDO
)<�����
$SSURSULDWLRQ
)<�����
$OORZDQFH
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
&�����:RUNHUV�&RPS�&RPP�
��������
�������
��������
����������
������������������������ ����������������������� �����������������������
����������
'�����6WDWH�%RDUG�RI�(OHFWLRQV
����������
��������������������� ����������������������
����������
������������������������ ����������������������� ����������������������� ������������������������
'�����,QVXUDQFH�$GPLQLVWUDWLRQ
����������
��������
��������
��������
��
�� ��
����������
(�����&RPSWUROOHU�
�� ����������������������
����������������������
�� ����������������������� ����������������������
����������������������
�����������������������
(�����6WDWH�7UHDVXUHU
��
�� ��
����������
������������������������
�� ��
����������
)�����%XGJHW�DQG�0JPW
������������������������
��������������������� ����������������������
������������������������
������������������������
�� �� �����������������������
)�����,QIRUPDWLRQ�7HFKQRORJ\
��
�� ��
����������
������������������������ ����������������������� �����������������������
�����������
0�����+HDOWK�DQG�0HQWDO�+\J
������������������������
��������������������� ����������������������
������������������������
����������������������� ����������������������
����������������������
�����������������������
1�����+XPDQ�5HVRXUFHV�
��������
��������
����������������������
������������������������
����������������������� ����������������������
����������������������
�����������������������
3�����/DERU��/LFHQVLQJ�DQG�5HJ�
������������������������
���������������������� ����������������������
������������������������
����������������������� ����������������������
�� �����������������������
4�����3XEOLF�6DIHW\�D
��������
��������
�����������������������
����������
������������������������ ����������������������� ����������������������� ������������������������
5�����%DOWLPRUH�&LW\�&RPP��&ROOHJH
����������
���������������������� �����������������������
����������
������������������������ �����������������������
�� ������������������������
6�����+RXVLQJ�DQG�&RPP��'HY�
�� ��
�� ����������
������������������������
��������
��
����������
8�����(QYLURQPHQW
����������
��������
�����������������������
����������
��
�� ��
����������
:�����6WDWH�3ROLFH
������������������������
��������������������� ����������������������
����������
������������������������
�� �� ������������������������
7RWDO
����������������������� ��������������������� ���������������������
����������������������� ���������������������� ���������������������
��������������������� ����������������������� �������������
6XPPDU\�RI�0DMRU�,7�'HYHORSPHQW�3URMHFWV�&RVWV�E\�$JHQF\
$JHQF\
3ULRU�WR
)<�����
$FWXDO
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
3URMHFWHG
)<�����
7RWDO
&�����:RUNHUV�&RPS�&RPP�
�� ��������
��������
����������
������������������������ ����������������������� �����������������������
����������
'�����6WDWH�%RDUG�RI�(OHFWLRQV
����������
���������������������� ����������������������
����������
������������������������ ����������������������� ����������������������� ������������������������
'�����,QVXUDQFH�$GPLQLVWUDWLRQ
��������
��������
�����������������������
��������
��
�� ��
����������
(�����&RPSWUROOHU�
�� ������� ����������������������� ������������������������
����������������������� ����������������������
����������������������
�����������������������
(�����6WDWH�7UHDVXUHU
��
�� ��
����������
������������������������
�� ��
����������
)�����%XGJHW�DQG�0JPW
������������������������
��������������������� ����������������������
������������������������
����������������������� ����������������������� ����������������������� �����������������������
)�����,QIRUPDWLRQ�7HFKQRORJ\
��
�� ��
����������
������������������������ ����������������������� ����������������������� ������������������������
0�����+HDOWK�DQG�0HQWDO�+\J
������������������������
���������������������� ����������������������
������������������������
����������������������� ����������������������
����������������������
�����������������������
1�����+XPDQ�5HVRXUFHV�
��������
��������
��������
������������������������
����������������������� ����������������������
����������������������
�����������������������
3�����/DERU��/LFHQVLQJ�DQG�5HJ�
����������
��������������������� ����������������������
������������������������
����������������������� ����������������������
�� ������������������������
4�����3XEOLF�6DIHW\�D
��������
������� �����������������������
����������
������������������������ ����������������������� ����������������������� ������������������������
5�����%DOWLPRUH�&LW\�&RPP��&ROOHJH
������� ����������������������
�����������������������
����������
������������������������ �����������������������
�� ������������������������
6�����+RXVLQJ�DQG�&RPP��'HY�
�� ��
�� ����������
������������������������
��������
��
����������
8�����(QYLURQPHQW
�������
��������
�����������������������
����������
��
�� ��
����������
:�����6WDWH�3ROLFH
������������������������
��������
�����������������������
����������
������������������������
�� �� ������������������������
7RWDO
����������������������� ��������������������� ���������������������
����������������������� ���������������������� ���������������������
��������������������� �����������������������
N.3
0
6XPPDU\�RI�0DMRU�,QIRUPDWLRQ�7HFKQRORJ\�'HYHORSPHQW�3URMHFW�)XQG�)<���$OORZDQFHV
$JHQF\
3URMHFW
*HQHUDO�
0,7'3)
6SHFLDO�
0,7'3)
7RWDO
'����%RDUG�RI�(OHFWLRQV
1HZ�9RWLQJ�6\VWHP�5HSODFHPHQW��1965���IRUPHUO\�NQRZQ�DV�2SWLFDO�
6FDQ�9RWLQJ�6\VWHP�,PSOHPHQWDWLRQ�
���������
���������
'����%RDUG�RI�(OHFWLRQV
$JHQF\�(OHFWLRQ�0DQDJHPHQW�6\VWHP��$(06��0RGHUQL]DWLRQ�3URMHFW
�������
�������
(�����6WDWH�7UHDVXUHU
)LQDQFLDO�6\VWHPV�0RGHUQL]DWLRQ
���������
���������
)�����%XGJHW�DQG�0JPW
9LGHR�6WUHDPLQJ�RI�/HJLVODWLYH�)ORRU�6HVVLRQV
���������
���������
)�����,QIRUPDWLRQ�7HFKQRORJ\
(QWHUSULVH�6ROXWLRQV�3ODQQLQJ�,QLWLDWLYH��(63,�
���������
�������
���������
)�����,QIRUPDWLRQ�7HFKQRORJ\
6WDWHZLGH�9RLFH�RYHU�,3��9R,3��3KRQH�6HUYLFHV�7UDQVLWLRQ�3URMHFW
���������
���������
)�����,QIRUPDWLRQ�7HFKQRORJ\
H0DU\ODQG�0DUNHWSODFH
�������
�������
0�����+HDOWK�DQG�0HQWDO�+\J
0HGLFDLG�0DQDJHPHQW�,QIRUPDWLRQ�6\VWHP��00,6�,,�
���������
���������
0�����+HDOWK�DQG�0HQWDO�+\J
/RQJ�7HUP�6XSSRUWV�DQG�6HUYLFHV�7UDFNLQJ�6\VWHP��/766�
���������
���������
0�����+HDOWK�DQG�0HQWDO�+\J
&RPSXWHUL]HG�+RVSLWDO�5HFRUG� �,QIRUPDWLRQ�6\VWHP��&+5,6��IRUPHUO\�
�������
�������
1�����+XPDQ�5HVRXUFHV
$XWRPDWHG�)LQDQFLDO�6\VWHP��$)6�
�������
�������
1�����+XPDQ�5HVRXUFHV
6KDUHG�+XPDQ�3ODWIRUP�6HUYLFHV
���������
���������
4�����3XEOLF�6DIHW\�
&RPSXWHUL]HG�&ULPLQDO�+LVWRU\��&&+��5HSODFHPHQW���3KDVH�,,�
���������
���������
8�����(QYLURQPHQW
(QYLURQPHQW�3HUPLW�7UDFNLQJ�6\VWHP�0RGHUQL]DWLRQ��(3760�
���������
���������
:�����6WDWH�3ROLFH
$XWRPDWHG�/LFHQVLQJ�DQG�5HJLVWUDWLRQ�7UDFNLQJ�6\VWHP��$/576�
���������
���������
7RWDO
����������
���������
����������
1RWH��7DEOH�GRHV�QRW�LQFOXGH�UDGLR�PRQH\�IRU�WKH�6WDWHZLGH�3XEOLF�6DIHW\�:LUHOHVV�&RPPXQLFDWLRQV�6\VWHP���:LUHOHVV�,QWHURSHUDELOLW\�SURMHFW�
N.3
1
)XQGLQJ�6XPPDU\�RI�0DMRU�,7�'HYHORSPHQW�3URMHFWV�E\�$JHQF\�E\�)XQG�IRU�)<�����
$JHQF\
*HQHUDO
6SHFLDO�H[FO��
0,7'3)
6SHFLDO
0,7'3)
)HGHUDO
5HLPEXUVDEOH
7RWDO
&�����:RUNHU V�&RPS�&RPP�
�� ����������������������
��
�� ��
����������
'�����6WDWH�%RDUG�RI�(OHFWLRQV
����������������������
����������������������
��
�� ��
����������
'�����,QVXUDQFH�$GPLQLVWUDWLRQ
�� ��������
��
�� ��
��������
(�����&RPSWUROOHU�
�� ��
�� ��
�� ��
(�����6WDWH�7UHDVXUHU
����������������������
��������
��
�� ��������
����������
)�����%XGJHW�DQG�0JPW
����������������������
����������������������
��
�� ����������
�������������������������
)�����,QIRUPDWLRQ�7HFKQRORJ\
����������������������
�� ���������������������
�� ��
����������
0�����+HDOWK�DQG�0HQWDO�+\J
����������������������
����������������������
�� ������������������������
�� �������������������������
1�����+XPDQ�5HVRXUFHV�
����������������������
��
�� ������������������������
�� �������������������������
3�����/DERU��/LFHQVLQJ�DQG�5HJ�
�� ��������
�� ������������������������
�� �������������������������
4�����3XEOLF�6DIHW\�D
����������������������
����������������������
��
�� ��
����������
5�����%DOWLPRUH�&LW\�&RPP��&ROOHJH
����������������������
��
�� ��
����������
6�����+RXVLQJ�DQG�&RPP��'HY�
�� ����������������������
��
�� ��
����������
8�����(QYLURQPHQW
����������������������
��
�� ��
�� ����������
:�����6WDWH�3ROLFH
����������������������
��
�� ��
�� ����������
7RWDO
���������������������
���������������������
��������������������� ����������������������� �������������������������
������������������������
&RVW�6XPPDU\�RI�0DMRU�,7�'HYHORSPHQW�3URMHFWV�E\�$JHQF\�E\�)XQG�IRU�)<�����
$JHQF\
*HQHUDO
6SHFLDO�H[FO��
0,7'3)
6SHFLDO
0,7'3)
)HGHUDO
5HLPEXUVDEOH
7RWDO
&�����:RUNHU V�&RPS�&RPP�
�� ����������������������
��
�� ��
����������
'�����6WDWH�%RDUG�RI�(OHFWLRQV
����������������������
����������������������
��
�� ��
����������
'�����,QVXUDQFH�$GPLQLVWUDWLRQ
�� ��������
��
�� ��
��������
(�����&RPSWUROOHU�
������� ����������������������
��������������������
�� �� �������������������������
(�����6WDWH�7UHDVXUHU
����������������������
��������
��
�� ��������
����������
)�����%XGJHW�DQG�0JPW
����������������������
����������������������
��
�� ������������������������
�������������������������
)�����,QIRUPDWLRQ�7HFKQRORJ\
���������������������
�� ���������������������
�� �� �������������������������
0�����+HDOWK�DQG�0HQWDO�+\J
����������������������
����������������������
�� ������������������������
�� �������������������������
1�����+XPDQ�5HVRXUFHV�
����������������������
��
�� ������������������������
�� �������������������������
3�����/DERU��/LFHQVLQJ�DQG�5HJ�
�� ��
�� ������������������������
�� �������������������������
4�����3XEOLF�6DIHW\�D
����������������������
����������������������
��
�� ��
����������
5�����%DOWLPRUH�&LW\�&RPP��&ROOHJH
�� ����������������������
��
�� ��
����������
6�����+RXVLQJ�DQG�&RPP��'HY�
�� ����������������������
��
�� ��
����������
8�����(QYLURQPHQW
����������������������
��
�� ��
�� ����������
:�����6WDWH�3ROLFH
����������������������
����������������������
���������������������
�� ����������
����������
7RWDO
���������������������
���������������������
�������������������� ����������������������� ������������������������
������������������������
N.3
2
6XPPDU\�RI�0DMRU�,QIRUPDWLRQ�7HFKQRORJ\�'HYHORSPHQW�3URMHFW�)XQG�)<���$OORZDQFHV
$JHQF\
3URMHFW
*HQHUDO�
0,7'3)
6SHFLDO�
0,7'3)
7RWDO
'����%RDUG�RI�(OHFWLRQV
1HZ�9RWLQJ�6\VWHP�5HSODFHPHQW��1965���IRUPHUO\�NQRZQ�DV�2SWLFDO�
6FDQ�9RWLQJ�6\VWHP�,PSOHPHQWDWLRQ�
���������
���������
'����%RDUG�RI�(OHFWLRQV
$JHQF\�(OHFWLRQ�0DQDJHPHQW�6\VWHP��$(06��0RGHUQL]DWLRQ�3URMHFW
�������
�������
(�����6WDWH�7UHDVXUHU
)LQDQFLDO�6\VWHPV�0RGHUQL]DWLRQ
���������
���������
)�����%XGJHW�DQG�0JPW
9LGHR�6WUHDPLQJ�RI�/HJLVODWLYH�)ORRU�6HVVLRQV
���������
���������
)�����,QIRUPDWLRQ�7HFKQRORJ\
(QWHUSULVH�6ROXWLRQV�3ODQQLQJ�,QLWLDWLYH��(63,�
���������
�������
���������
)�����,QIRUPDWLRQ�7HFKQRORJ\
6WDWHZLGH�9RLFH�RYHU�,3��9R,3��3KRQH�6HUYLFHV�7UDQVLWLRQ�3URMHFW
���������
���������
)�����,QIRUPDWLRQ�7HFKQRORJ\
H0DU\ODQG�0DUNHWSODFH
�������
�������
0�����+HDOWK�DQG�0HQWDO�+\J
0HGLFDLG�0DQDJHPHQW�,QIRUPDWLRQ�6\VWHP��00,6�,,�
���������
���������
0�����+HDOWK�DQG�0HQWDO�+\J
/RQJ�7HUP�6XSSRUWV�DQG�6HUYLFHV�7UDFNLQJ�6\VWHP��/766�
���������
���������
0�����+HDOWK�DQG�0HQWDO�+\J
&RPSXWHUL]HG�+RVSLWDO�5HFRUG� �,QIRUPDWLRQ�6\VWHP��&+5,6��IRUPHUO\�
�������
�������
1�����+XPDQ�5HVRXUFHV
$XWRPDWHG�)LQDQFLDO�6\VWHP��$)6�
�������
�������
1�����+XPDQ�5HVRXUFHV
6KDUHG�+XPDQ�3ODWIRUP�6HUYLFHV
���������
���������
4�����3XEOLF�6DIHW\�
&RPSXWHUL]HG�&ULPLQDO�+LVWRU\��&&+��5HSODFHPHQW���3KDVH�,,�
���������
���������
8�����(QYLURQPHQW
(QYLURQPHQW�3HUPLW�7UDFNLQJ�6\VWHP�0RGHUQL]DWLRQ��(3760�
���������
���������
:�����6WDWH�3ROLFH
$XWRPDWHG�/LFHQVLQJ�DQG�5HJLVWUDWLRQ�7UDFNLQJ�6\VWHP��$/576�
���������
���������
7RWDO
����������
���������
����������
1RWH��7DEOH�GRHV�QRW�LQFOXGH�UDGLR�PRQH\�IRU�WKH�6WDWHZLGH�3XEOLF�6DIHW\�:LUHOHVV�&RPPXQLFDWLRQV�6\VWHP���:LUHOHVV�,QWHURSHUDELOLW\�SURMHFW�
N.3
3
6XPPDU\�RI�5HFODVVLILHG�,7�3URMHFWV
$J��
$JHQF\
3URMHFW
&RPPHQW
0��
+HDOWK��0HQWDO�+\JLHQH
0(53��00,6��,&'����5HPHGLDWLRQ
7KLV�SURMHFW�LV�LQ�2��0���1R�GHYHORSPHQW�IXQGLQJ�IRU�
)<���
0��
+HDOWK��0HQWDO�+\JLHQH
)LQDQFLDO�5HVWUXFWXULQJ�RI�WKH�'HYHORSPHQWDO�
'LVDELOLWLHV�$GPLQLVWUDWLRQ��''$�
7KLV�SURMHFW�KDV�EHHQ�PHUJHG�ZLWK�WKH�/766�SURMHFW�
EHJLQQLQJ�)<���
1��
+XPDQ�5HVRXUFHV
(QWHUSULVH�&RQWHQW�0DQDJHPHQW�6ROXWLRQ��(&06�
7KLV�SURMHFW�LV�LQ�2��0���1R�GHYHORSPHQW�IXQGLQJ�IRU�
)<���
5��
(GXFDWLRQ
(GXFDWRU�,QIRUPDWLRQ�6\VWHP��(,6��([SDQVLRQ���
5777���
7KLV�SURMHFW�LV�LQ�2��0���1R�GHYHORSPHQW�IXQGLQJ�IRU�
)<���
:��
6WDWH�3ROLFH
&RPSXWHU�$LGHG�'LVSDWFK�5HFRUGV�0DQDJHPHQW�
6\VWHP��&$'�506�
7KLV�SURMHFW�LV�LQ�2��0���1R�GHYHORSPHQW�IXQGLQJ�IRU�
)<���
:��
6WDWH�3ROLFH
,3�(QDEOHG�1HWZRUN�IRU�$1,�$/,��(����
7KLV�SURMHFW�LV�FDQFHOOHG��1R�GHYHORSPHQW�IXQGLQJ�IRU�
)<���
N.3
4
$33(1',;�2 +($/7+�3/$1�5(9(18(6�$1'�(;3(1',785(6�)25�),6&$/�<($56������������
���0LOOLRQV�
)<����� )<����� )<����� $FWXDO 3URMHFWHG 3URMHFWHG
%HJLQQLQJ�)XQG�%DODQFH ����� ������ ������
5HFHLSWV 6WDWH�$JHQFLHV �������� �������� ��������
6WDWH�$JHQFLHV�&RQWUDFWXDO ���� ����� �����
(PSOR\HH ������ ������ ������
&RQWUDFWXDO�(PSOR\HH ���� ���� ����
5HWLUHH ����� ����� �����
3UHVFULSWLRQ�5HEDWHV��$XGLW�5HFRYHULHV� � ,QWHUHVW�IRU�)XQG���2WKHU�$GMXVWPHQWV�� ������ ������ ������ 7RWDO�5HFHLSWV �������� �������� ��������
([SHQGLWXUHV ���������� ���������� ����������
(QGLQJ�)XQG�%DODQFH ������ ������ ������
(VWLPDWHG�/LDELOLWLHV�DQG�5HVHUYHV��,%15��� ������� ������� �������
)XQG�%DODQFH�DIWHU�,%15 ����� ����� �����
��2WKHU�DGMXVWPHQWV�LQFOXGH�RQH�WLPH�UHYHQXHV�DQG�UHSD\PHQWV��QHW�UHFHLSWV�IURP�GLUHFW�SD\�DQG�VDWHOOLWH� SDUWLFLSDQWV�DQG�(*:3�DGMXVWPHQWV�WKDW�DIIHFW�SUHVFULSWLRQ�UHEDWHV��
��7KLV�DPRXQW�LV�DQ�HVWLPDWH�RI�WKH�FRVW�RI�VHUYLFHV�SURYLGHG�DW�WKH�HQG�RI�RQH�ILVFDO�\HDU�WKDW�DUH�QRW� ELOOHG�XQWLO�WKH�QH[W�ILVFDO�\HDU���7KHVH�FRVWV�DUH�GHGXFWHG�IURP�WKH�HQG�RI�\HDU�EDODQFH�WR�EHWWHU�UHIOHFW� DQ��DYDLODEOH�EDODQFH��DPRXQW��EXW�DUH�QRW�DFWXDOO\�H[SHQGHG�DQG�DUH�UHIOHFWHG�LQ�WKH�EHJLQQLQJ�IXQG� EDODQFH�RI�WKH�IROORZLQJ�\HDU�
2��
$33(1',;�3
0$5</$1'�(0(5*(1&<�0(',&$/�6<67(0�23(5$7,216�)81'
)<�����
)<�����
)<�����
)<�����
)<�����
)<�����
)<�����
)<�����
$FWXDOV
$SSURSULDWLRQ
(VWLPDWH
(VWLPDWH
(VWLPDWH
(VWLPDWH
(VWLPDWH
(VWLPDWH
%HJLQQLQJ�%DODQFH������
���������
����������
����������
����������
����������
����������
����������
����������
�09$�5HJLVWUDWLRQ�)HHV
����������
����������
����������
����������
����������
����������
����������
����������
�,QWHUHVW�,QFRPH
�������
�������
�������
�������
�������
�������
�������
�������
�0RYLQJ�9LRODWLRQV�6XUFKDUJH
���������������
���������
���������
���������
���������
���������
���������
���������
�5HSOHQLVKPHQWV� �7UDQVIHUV��&LWDWLRQV�
��������������
&XUUHQW�<HDU�5HYHQXHV
����������
����������
����������
����������
����������
����������
����������
����������
0'�)LUH� �5HVFXH�,QVWLWXWH��80&3�
���������
���������
���������
���������
���������
���������
���������
����������
0'�,QVW��RI�(PHUJHQF\�0HGLFDO�6HUYLFHV
����������
����������
����������
����������
����������
����������
����������
����������
0'�6WDWH�3ROLFH�$YLDWLRQ�&RPPDQG
����������
����������
����������
����������
����������
����������
����������
����������
6KRFN�7UDXPD�&HQWHU��8006�
���������
���������
���������
���������
���������
���������
���������
���������
$PRVV�*UDQWV��0(0$�
����������
����������
����������
����������
����������
����������
����������
����������
0,(066�&RPPXQLFDWLRQV�8SJUDGH
���������
���������
0,(066�&RPPXQLFDWLRQ�0DLQWHQDQFH
����������������
���������
���������
���������
���������
���������
���������
���������
&XUUHQW�<HDU�([SHQGLWXUHV
����������
����������
����������
����������
����������
����������
����������
����������
(QGLQJ�%DODQFH�������
����������
����������
����������
����������
����������
����������
����������
���������
3��
$33(1',;�4
6+$5(�2)�7+(�67$7(�%8'*(7�)25�38%/,&�6$)(7<�$1'�6(&85,7<�352*5$06
)<�����
)<�����
)<�����
)<�����
)<�����
(;3(1',785(6
(;3(1',785(6
(;3(1',785(6
$335235,$7,21
$//2:$1&(
(;(&87,9(�'(3$570(17���%2$5'6��&200,66,216�$1'�2)),&(6
�����*29(5125 6�2)),&(�2)�&5,0(�&21752/�$1'�35(9(17,21
�����������
�����������
�����������
�����������
�����������
0,/,7$5<�'(3$570(17
����������
����������
�����������
����������
�����������
'(3$570(17�2)�*(1(5$/�6(59,&(6
�2)),&(�2)�)$&,/,7,(6�6(&85,7<
����������
����������
����������
����������
����������
'(3$570(17�2)�1$785$/�5(6285&(6
�1$785$/�5(6285&(6�32/,&(
����������
����������
����������
����������
����������
'(3$570(17�2)�75$163257$7,21
�9$5,286�81,76
�����������
�����������
�����������
�����������
�����������
'(3$570(17�2)�+($/7+�$1'�0(17$/�+<*,(1(
�����2)),&(�2)�35(3$5('1(66�$1'�5(63216(
����������
����������
����������
����������
����������
'(3$570(17�2)�38%/,&�6$)(7<�$1'�&255(&7,21$/�6(59,&(6
�������������
�������������
�������������
�������������
�������������
'(3$570(17�2)�-89(1,/(�6(59,&(6
�����������
�����������
�����������
�����������
�����������
'(3$570(17�2)�67$7(�32/,&(
�����������
�����������
�����������
�����������
�����������
727$/
������������������
������������������
������������������
������������������
������������������
3OXV�8QDOORFDWHG�$GGLWLRQV�
�'(3$570(17�2)�%8'*(7�$1'�0$1$*(0(17
���������������������
�0$-25�,1)250$7,21�7(&+12/2*<�'(9(/230(17�352-(&76�
��������������������
���������������������
3OXV�'HILFLHQF\�$SSURSULDWLRQV
�������
3OXV�5HWLUHPHQW�5HGXFWLRQ
�����������
3OXV�6SHFLILF�5HYHUVLRQV
�����������
*5$1'�727$/
������������������
������������������
������������������
������������������
������������������
$QQXDO�3HUFHQW�&KDQJH
�����
����
����
����
����
�5HIOHFWV�IXQGLQJ�RI������PLOOLRQ�IRU�6WDWH�/DZ�(QIRUFHPHQW�2IILFHUV�/DERU�$OOLDQFH��6/(2/$��LQFUHDVH�
�5HIOHFWV�IXQGLQJ�RI������PLOOLRQ�IRU�����0+]�3XEOLF�6DIHW\�&RPPXQLFDWLRQV�6\VWHP�UDGLRV�������PLOOLRQ�IRU�DQ�$XWRPDWHG�/LFHQVLQJ�DQG�5HJLVWUDWLRQ�7UDFNLQJ�6\VWHP��$/576��IRU�ILUHDUPV�SXUFKDVHV��DQG
�����PLOOLRQ�IRU�WKH�&RPSXWHUL]HG�&ULPLQDO�+LVWRU\�UHSODFHPHQW�V\VWHP�
'RHV�QRW�UHIOHFW�UHWLUHPHQW�UHGXFWLRQ�ZLWKLQ�WKH�'HSDUWPHQW�RI�7UDQVSRUWDWLRQ�
1RWHV��$PRXQWV�OLVWHG�LQFOXGH�UHLPEXUVDEOH�IXQGV��$PRXQWV�OLVWHG�LQFOXGH�������PLOOLRQ�UHGXFWLRQ�LQ�)<������IRU�WKH�DEROLWLRQ�RI�����YDFDQW�3,1V�DQG�WKH�GRZQVL]LQJ�RI�0DU\ODQG�&RUUHFWLRQDO�,QVWLWXWLRQ���
+DJHUVWRZQ�ZLWKLQ�WKH�'HSDUWPHQW�RI�3XEOLF�6DIHW\�DQG�&RUUHFWLRQDO�6HUYLFHV�
4��
APP
END
IX 5
SH
AR
E O
F ST
ATE
BU
DG
ET F
OR
WO
RK
FOR
CE
DEV
ELO
PMEN
T PR
OG
RA
MS
FY 2
013
FY 2
014
FY 2
015
FY 2
016
FY 2
017
FY 2
018
EXPE
ND
ITU
RES
EXP
END
ITU
RES
EX
PEN
DIT
UR
ES
EXPE
ND
ITU
RES
APP
RO
PRIA
TIO
N
ALL
OW
AN
CE
DEP
AR
TMEN
T O
F H
UM
AN
RES
OU
RC
E S
WO
RK
OP
PO
RTU
NIT
IES
35
,506
,752
34
,565
,742
34
,680
,216
31
,289
,360
33
,331
,699
31
,650
,929
D
EPA
RTM
ENT
OF
LAB
OR
, LIC
ENSI
NG
, AN
D R
EGU
LATI
ON
E
MP
LOY
ME
NT
AD
VA
NC
EM
EN
T R
IGH
T N
OW
PR
OG
RA
M�
-4,
405,
884
4,
237,
331
4,25
2,61
7 4,
056,
342
8,05
8,32
7 G
OV
ER
NO
R'S
WO
RK
FOR
CE
'(9(/23
ME
NT
BO
AR
D�
657,
264
689,
242
63
1,16
1
508,
748
54
3,74
7 82
6,64
0 A
PP
RE
NTI
CE
SH
IP A
ND
TR
AIN
ING
28
1,44
8 28
3,62
1
261,
356
22
6,57
6
291,
915
356,
026
WO
RK
FOR
CE
DE
VE
LOP
ME
NT*
95
,631
,139
11
9,38
7,09
1 10
4,08
8,73
4 10
3,07
7,74
4 11
1,16
4,90
2 10
8,28
4,11
2 U
NE
MP
LOY
ME
NT
INS
UR
AN
CE
68
,850
,953
76
,467
,738
71
,372
,220
61
,225
,293
70
,177
,971
69
,145
,489
SU
BTO
TAL
165,
420,
804
201,
233,
576
180,
590,
802
169,
290,
978
186,
234,
877
186,
670,
594
DEP
AR
TMEN
T O
F PU
BLI
C S
AFE
TY A
ND
CO
RR
ECTI
ON
AL
SER
VIC
ES
MA
RY
LAN
D C
OR
RE
CTI
ON
AL
EN
TER
PR
ISE
S
50,6
03,1
96
49,8
55,0
15
55,5
86,0
23
57,3
02,2
86
60,7
38,1
76
59,2
58,8
38
STA
TE D
EPA
RTM
ENT
OF
EDU
CA
TIO
N
DIV
OF
CA
RE
ER
AN
D C
OLL
EG
E R
EA
DIN
ES
S
3,37
9,65
9 3,
149,
529
3,24
8,68
9 2,
973,
469
3,11
9,41
4 3,
791,
566
DIV
OF
RE
HA
B S
ER
VIC
ES
-CLI
EN
T S
ER
VIC
ES
35
,037
,240
35
,146
,821
35
,565
,023
36
,606
,481
34
,084
,939
44
,774
,305
D
IV O
F R
EH
AB
SE
RV
ICE
S-W
OR
KFO
RC
E A
ND
TE
CH
NO
LOG
Y C
EN
T(5�
8,69
5,29
5 8,
627,
277
9,14
1,21
5 9,
472,
858
9,53
4,51
6 9,
709,
979
DIV
OF
RE
HA
B S
ER
VIC
ES
-BLI
ND
NE
SS
AN
D V
ISIO
N S
ER
VIC
ES�
8,02
0,89
7 7,
463,
935
7,79
4,63
8 8,
299,
792
8,31
0,17
9 9,
533,
659
CH
ILD
CA
RE
SU
BS
IDY
PR
OG
RA
M
75,3
77,4
22
81,5
88,3
55
81,9
47,5
54
78,9
05,2
60
97,4
49,9
62
100,
764,
073
SU
BTO
TAL
130,
510,
513
135,
975,
917
137,
697,
119
136,
257,
860
152,
499,
010
168,
573,
582
MO
RG
AN
STA
TE U
NIV
ERSI
TY
211,
340,
380
211,
020,
012
215,
108,
612
227,
251,
402
242,
381,
104
248,
570,
226
ST. M
AR
Y'S
CO
LLEG
E O
F M
AR
YLA
ND
65
,499
,796
65
,038
,363
65
,643
,378
67
,465
,058
76
,048
,976
72
,684
,673
U
NIV
ERSI
TY S
YSTE
M O
F M
AR
YLA
ND
4,
713,
577,
174
4,78
9,47
1,67
1 4,
953,
254,
528
5,11
3,65
1,88
7 5,
369,
997,
363
5,48
6,32
8,40
3 M
AR
YLA
ND
HIG
HER
ED
UC
ATI
ON
CO
MM
ISSI
ON
44
0,83
6,30
4 46
8,59
1,19
3 46
6,02
4,16
2 48
5,55
9,11
1 49
8,19
2,31
8 52
5,18
3,92
2 B
ALT
IMO
RE
CIT
Y C
OM
MU
NIT
Y C
OLL
EGE
80,6
30,2
21
85,2
80,2
24
82,7
80,2
11
75,5
62,0
99
90,2
93,0
62
85,7
47,0
31
DEP
AR
TMEN
T O
F C
OM
MER
CE
MD
OFF
ICE
OF
BIO
HE
ALT
H
3,30
5,17
3 3,
692,
821
3,24
4,44
1 1,
583,
850
1,68
0,27
7 1,
337,
657
PA
RTN
ER
SH
IP F
OR
WO
RK
FOR
CE
QU
ALI
TY
113,
664
124,
989
77
,251
-
-1,
050,
000
SU
BTO
TAL
3,41
8,83
7 3,
817,
810
3,32
1,69
2 1,
583,
850
1,68
0,27
7 2,
387,
657
TO
TAL
5,89
7,34
3,97
7 6,
044,
849,
523
6,19
4,68
6,74
3 6,
365,
213,
891
6,71
1,39
6,86
2 6,
867,
055,
855
Una
lloca
ted
Red
uctio
ns C
ontin
gent
retir
emen
t red
uctio
n**
(2,8
33,2
54)
DEF
ICIE
NC
IES
AN
D C
ON
TIN
GEN
T R
EDU
CTI
ON
S U
NIV
ER
SIT
Y S
YS
TEM
OF
MA
RY
LAN
D
4,05
4,00
0 (4
,000
,000
) M
HE
C -
GE
NE
RA
L A
DM
INIS
TRA
TIO
N
1,00
0,00
0 M
HE
C -
JOS
EP
H A
. SE
LLIN
GE
R F
OR
MU
LA F
OR
AID
TO
NO
N
PU
BLI
C IN
STI
TUTI
ON
S O
F H
IGH
ER
ED
UC
ATI
ON
-
(6,5
74,2
08)
MH
EC
- E
DU
CA
TIO
NA
L E
XC
ELL
EN
CE
AW
AR
DS
3,
100,
000
DLL
R -
MD
CE
NTE
R F
OR
CO
NS
TRU
CTI
ON
ED
AN
D IN
NO
VA
TIO
N
(250
,000
)
GR
AN
D T
OTA
L 5,
897,
343,
977
6,04
4,84
9,52
3 6,
194,
686,
743
6,36
5,21
3,89
1 6,
719,
550,
862
6,85
3,39
8,39
3 A
NN
UA
L PE
RC
ENT
CH
AN
GE
4%
3%
2%
3%
6%
2%
*Inc
lude
s A
dult
Con
tinui
ng E
duca
tion
and
Cor
rect
iona
l Edu
catio
n
** R
efle
cts
Sec
tion
19 b
udge
t bill
retir
emen
t red
uctio
n of
$2.
8 m
illio
n fo
r app
licab
le a
genc
ies.
Not
e: A
mou
nts
liste
d in
clud
e R
eim
burs
able
Fun
ds
R.1
$SSHQGL[�6 &KHVDSHDNH�%D\�5HVWRUDWLRQ�$FWLYLWLHV�)XQGHG�LQ�WKH�%XGJHW
7RWDO�)XQGV )<������ )<������ )<������ 3HUFHQW�&KDQJH� $FWXDO $SSURSULDWLRQ $OORZDQFH )URP����������
'HSDUWPHQW�RI�1DWXUDO�5HVRXUFHV ���������� ���������� ���������� ����� 3URJUDP�2SHQ�6SDFH ���������� ���������� ���������� ����� 5XUDO�/HJDF\ ���������� ���������� ���������� ������ 'HSDUWPHQW�RI�3ODQQLQJ ��������� ��������� ��������� ����� 'HSDUWPHQW�RI�$JULFXOWXUH ���������� ���������� ���������� ����� 0DU\ODQG�$JULFXOWXUDO�/DQG�3UHVHUYDWLRQ�)RXQGDWLRQ� ���������� ���������� ���������� ����� 0DU\ODQG�'HSDUWPHQW�RI�WKH�(QYLURQPHQW� ����������� ����������� ����������� ����� 0DU\ODQG�6WDWH�'HSW�RI�(GXFDWLRQ ������� ������� ������� ���� 0DU\ODQG�+LJKHU�(GXFDWLRQ�,QVWLWXWLRQV ���������� ���������� ���������� ������ 0DU\ODQG�'HSDUWPHQW�RI�7UDQVSRUWDWLRQ ����������� ����������� ����������� ����� 7RWDO ����������� ����������� ������������� �����
)XQG�7\SH�6XPPDU\ )<����� )<����� )<����� 3HUFHQW�&KDQJH $FWXDO $SSURSULDWLRQ $OORZDQFH )URP����������
*HQHUDO�)XQG ���������� ���������� ���������� ������ 6SHFLDO�)XQG ����������� ����������� ����������� ���� )HGHUDO�)XQG ���������� ���������� ���������� ���� 5HLPEXUVDEOH�)XQGV ���������� ���������� ���������� ����� &XUUHQW�8QUHVWULFWHG ���������� ���������� ���������� ���� &XUUHQW�5HVWULFWHG ��������� ��������� ��������� ������ *2�DQG�5HYHQXH�%RQGV ����������� ���������� ����������� ���� 0'27 ����������� ����������� ����������� ����� 7RWDO ����������� ����������� ������������� �����
6SHQGLQJ�&DWHJRU\ )<������ )<������ )<������ 3HUFHQW�&KDQJH� $FWXDO $SSURSULDWLRQ 5HTXHVW )URP����������
/DQG�3UHVHUYDWLRQ ���������� ���������� ���������� ����� 6HSWLF�6\VWHPV ���������� ���������� ���������� ������ :DVWHZDWHU�7UHDWPHQW ����������� ����������� ����������� ����� 8UEDQ�6WRUPZDWHU ��������� ���������� ���������� ����� $JULFXOWXUDO�%03V ���������� ���������� ���������� ����� 2\VWHU�5HVWRUDWLRQ ���������� ��������� ��������� ������ 7UDQVLW��6XVWDLQDEOH�7UDQVSRUWDWLRQ�$OWHUQDWLYHV ����������� ����������� ����������� ����� /LYLQJ�5HVRXUFHV ���������� ���������� ���������� ����� (GXFDWLRQ�DQG�5HVHDUFK ���������� ���������� ���������� ������ 2WKHU ���������� ���������� ���������� ���� 7RWDO ����������� ����������� ������������� �����
1RWH��7KLV�SUHVHQWDWLRQ�RQO\�LQFOXGHV�VWDWH�DJHQF\�SURJUDPV�WKDW�KDYH�PRUH�WKDQ�����RI�WKHLU�DFWLYLWLHV�GLUHFWO\�UHODWHG�WR�&KHVDSHDNH�%D\�5HVWRUDWLRQ��)XQGLQJ�UHODWHG�WR�VDODULHV� DQG�IULQJHV�GRHV�QRW�UHIOHFW�KHDOWK�LQVXUDQFH�RU�LQFUHPHQW�DGMXVWPHQWV�
�,QFOXGHV��������PLOOLRQ�RI�0'(�UHYHQXH�ERQGV�LQ�)<������DQG��������PLOOLRQ�RI�0'(�UHYHQXH�ERQGV�LQ�)<������
S.1
$33(1',;�7
675$7(*,&�(1(5*<�,19(670(17�)81'��6(,)�
),6&$/�<($5�����
)<�����
)<�����
)<����
$FWXDO
$SSURSULDWLRQ
$OORZDQFH
��
7D[�&UHGLWV�DQG�'XHV
RG
GI I
nc. D
ues
405,
935
457,
438
550,
000
Ele
ctric
Veh
icle
Tax
Cre
dits
1,
287,
000
1,28
7,00
0 2,
400,
000
�� (QHUJ\�$VVLVWDQFH
D
epar
tmen
t of H
uman
Res
ourc
es
42,1
06,7
97
42,0
00,0
00
37,0
00,0
00
�� /RZ�DQG�0RGHUDWH�,QFRPH�(QHUJ\�(IILFLHQF\
M
aryl
and
Ene
rgy
Adm
inis
tratio
n 9,
935,
356
10,3
05,0
00
7,00
0,00
0 D
ept.
Hou
sing
and
Com
mun
ity D
evel
opm
ent
1,00
0,00
0 2,
000,
000
1,50
0,00
0 ��
(QHUJ\�(IILFLHQF\�LQ�$OO�6HFWRUV
Mar
ylan
d E
nerg
y A
dmin
istra
tion
6,79
8,93
3 5,
750,
000
7,78
5,00
0 D
epar
tmen
t of G
ener
al S
ervi
ces
426,
928
1,43
6,07
9 1,
000,
000
Dep
artm
ent o
f Hea
lth a
nd M
enta
l Hyg
iene
3,
142,
407
2,74
0,39
7 2,
250,
732
�� 5HQHZDEOH�(QHUJ\��&OLPDWH�&KDQJH
Mar
ylan
d E
nerg
y A
dmin
istra
tion
18,4
10,1
67
20,0
00,0
00
16,0
00,0
00
Mar
ylan
d D
epar
tmen
t of t
he E
nviro
nmen
t 2,
345,
566
2,56
1,43
7 3,
500,
000
Mar
ylan
d D
epar
tmen
t of A
gric
ultu
re
-1,
000,
000
��
26:�'HYHORSPHQW
OS
W B
usin
ess
Dev
elop
men
t Fun
d -
1,00
0,00
0
Mar
ylan
d E
nerg
y A
dmin
istra
tion
2,91
0,54
1 2,
200,
000
2,56
8,00
0 ��
&RYH�3RLQW�6HWWOHPHQW
Mar
ylan
d D
epar
tmen
t of t
he E
nviro
nmen
t -
16,3
75,0
00
8,00
0,00
0 D
ept.
Hou
sing
and
Com
mun
ity D
evel
opm
ent
-4,
625,
000
M
aryl
and
Ene
rgy
Adm
inis
tratio
n -
3,00
0,00
0 3,
000,
000
�� ([HORQ�:DVWH�WR�(QHUJ\�$&3
Mar
ylan
d D
epar
tmen
t of A
gric
ultu
re
--
2,00
0,00
0 M
aryl
and
Ene
rgy
Adm
inis
tratio
n -
11,0
00,0
00
15,0
00,0
00
Mar
ylan
d D
epar
tmen
t of L
abor
, Lic
ensi
ng &
Reg
u -
-1,
000,
000
�� $GPLQLVWUDWLRQ
Mar
ylan
d E
nerg
y A
dmin
istra
tion
3,79
3,44
7 7,
881,
926
4,27
2,06
0 7RWDO�
����������
�����������
�����������
5**,�$XFWLRQV
$OORZDQFHV�6ROG
$OORZDQFH�3ULFH
7RWDO�5**,�5HYHQXH
)LVFDO�<HDU�
����
)LVFDO�<HDU�
����
)LVFDO�<HDU�
����
29
5,32
3,72
1 $6
.02
$32,
048,
800
$32,
048,
800
30
3,05
3,28
8 $7
.50
$22,
899,
660
$22,
899,
660
31
2,99
4,24
3 $5
.25
$15,
719,
776
$15,
719,
776
32
3,00
7,88
3 $4
.53
$13,
625,
710
$13,
625,
710
33
3,06
6,82
6 $4
.54
$13,
923,
390
$13,
923,
390
34
2,94
6,82
6 �����
$10,
461,
232
$10,
461,
232
��
���������
�����
�����������
�����������
��
���������
�����
�����������
�����������
��
���������
�����
�����������
�����������
��
���������
�����
�����������
�����������
��
���������
�����
�����������
�����������
��
���������
�����
�����������
�����������
Reg
iona
l Gre
enho
use
Gas
Initi
ativ
e A
uctio
n R
even
ue:
$84,
293,
946
$46,
326,
901
$46,
429,
732
1RWH��,WDOLFL]HG�1XPEHUV�DUH�(VWLPDWHV
R
GG
I Set
Asi
de A
llow
ance
s R
even
ue:
$3,2
80,0
00
$3,4
46,0
50
$3,5
32,2
01
Cov
e P
oint
Set
tlem
ent:
$8,0
00,0
00
$8,0
00,0
00
$8,0
00,0
00
Alte
rnat
ive
Com
plia
nce
Pay
men
t (A
CP
) Rev
enue
: $2
4,50
0 $4
4,00
0,00
0 FY
2017
Pro
gram
Adj
ustm
ent R
even
ue:
$13,
750,
000
Cus
tom
er In
vest
men
t Fun
d (C
IF) R
even
ue:
$3,2
80,2
06
Fund
Inte
rest
Rev
enue
: $1
,834
,445
����������
����������
7RWDO�6(,)�5HYHQXH� ������������
������������
�����������
(QGLQJ�)XQG�%DODQFH�
������������
������������
�����������
T.1
$33(1',;���7� 5(*,21$/�*5((1+286(�*$6�,1,7,$7,9(��5**,��5(9(18(�5(3257
),6&$/�<($5�����
),6&$/�<($5�����
'HVFULSWLRQ '+5 (QHUJ\
$VVLVWDQFH� ( &�/0 ((�2WKHU 5HQHZDEOH $GPLQLVWUDWLRQ
&OHDULQJ� $FFRXQW 7RWDO
Prior Year Fund Balance 44,907,914 15,312,429 11,497,894 20,990,732 3,421,580 822,802 96,953,351 Actual Auction Revenue 42,618,473 9,404,618 9,404,618 18,809,237 5,000,000 2,337,000 87,573,946 Transfer to MDE for RGGI, Inc. - Dues (405,935) (405,935) Transfer for Excise Tax (1,287,000) (1,287,000) Transfer to DHR (42,106,797) (42,106,797) Transfer to MEA (8,992,502) (4,595,338) (9,381,559) (2,913,486) (25,882,885) Transfer to DHCD (1,000,000) (1,000,000) Transfer to DGS (426,928) (426,928) Transfer to DHMH (3,142,407) (3,142,407) Transfer to MDE (2,345,566) (2,345,566) End of Year Net RGGI Balance 45,419,590 14,724,545 12,737,840 28,072,844 5,508,094 1,466,867 107,929,780 Outstanding Encumbrances as of 6/30/2016 (11,405,755) (8,951,862) (21,831,725) (878,147) - (43,067,489)
$YDLODEOH�5**,�)XQGV ������������ ������������� ������������� ������������� ������������� ������������� ���������������
),6&$/�<($5�����
'HVFULSWLRQ '+5 (QHUJ\
$VVLVWDQFH� ( &�/0 ((�2WKHU 5HQHZDEOH $GPLQLVWUDWLRQ
&OHDULQJ� $FFRXQW 7RWDO
Available RGGI Funds 45,419,590 3,318,791 3,785,978 6,241,118 4,629,947 1,466,867 64,862,291 Account Balancing (Note 1) Projected Auction Revenue Realign Balances Interest/FERC Expenditure Offset FY2017 Program Adjustment Revenue: Transfer to RGGI, Inc. - Dues Transfer for Excise Tax Transfer to DHR Transfer to MEA Transfer to DHCD Transfer to DGS Transfer to DHMH Transfer to MDA Transfer to MDE
733,434 24,014,257 (6,000,000)
(42,000,000)
183,358 4,802,851 4,000,000
(10,305,000)(2,000,000)
183,358 4,802,851 2,000,000 2,535,171
(5,750,000)
(1,436,079) (2,740,397)
437,702 9,605,703
5,750,000
(18,250,000)
(1,000,000) (2,561,427)
4,802,851
3,300,000
(7,881,926)
(1,466,867) 1,744,438
(457,438) (1,287,000)
70,985 49,772,951
-
9,050,000 (457,438)
(1,287,000) (42,000,000) (42,186,926) (2,000,000) (1,436,079) (2,740,397) (1,000,000) (2,561,427)
(QG�RI�<HDU�1HW�5**,�5HYHQXH� ������������ �� ����������� ��������������� ����������� ���� ������������
),6&$/�<($5�����
'HVFULSWLRQ '+5 (QHUJ\
$VVLVWDQFH� ( &�/0 ((�2WKHU 5HQHZDEOH $GPLQLVWUDWLRQ
&OHDULQJ� $FFRXQW 7RWDO
Available RGGI Funds 22,167,280 0 3,380,882 223,096 4,850,872 - 30,622,131 Projected Auction Revenue 23,505,966 4,701,193 4,701,193 9,402,387 4,701,193 2,950,000 49,961,932 Realign Balances (3,000,000) 1,800,000 4,100,000 (2,900,000) -Interest Expenditure Offset 2,000,000 1,400,000 5,800,000 9,200,000 Transfer to RGGI, Inc. - Dues (550,000) (550,000) Transfer for Excise Tax (2,400,000) (2,400,000) Transfer for EVSE Tax Credit - Transfer to DHR (37,000,000) (37,000,000) Transfer to MEA (7,000,000) (5,635,000) (16,000,000) (4,272,060) (32,907,060) Transfer to DHCD (1,500,000) (1,500,000) Transfer to DGS (1,000,000) (1,000,000) Transfer to DHMH (2,250,732) (2,250,732) Transfer to MDA -Transfer to MDE (3,500,000) (3,500,000)
(QG�RI�<HDU�1HW�5**,�5HYHQXH� ������������� ������ �������������� ��������������� ������������� �� ����������������
T.2
Glossary
Appropriation: The amount of spending for an item legally authorized by the General Assembly.
Appropriated Positions: Synonymous with “authorized positions” (see below).
Authorized Positions: The number of full-time equivalent employees that may be employed at any one time on the regular state payroll. The number of authorized positions includes vacant positions. An agency may not exceed its total of authorized positions. Only the state’s Board of Public Works may increase the number of authorized positions during the fiscal year.
Budget Bill: Presents the governor’s allowance as a bill that will become the legally enacted budget after the General Assembly approves it, including any amendments.
Budget Books: A series of volumes published each January that present the governor’s allowance to the General Assembly for all appropriated programs in the budget as well as information on non-budgeted agencies.
Budget Book Appropriation: Reflects the Legislative appropriation plus/minus amendments approved during the fiscal year prior to the budget submission. The amount appears in the annual Budget Books.
Capital Expenditure: An expenditure for the acquisition or construction of buildings or other fixed assets, or for other tangible assets with a useful life of at least fifteen years.
Contractual Positions: The number of full-time equivalent employees working under employment contracts. Agencies generally use contractual employees for tasks of a limited duration or seasonal
nature. Contractual employees are not eligible for most state fringe benefits.
Current Restricted Funds: Funds that may be used by higher education institutions only for restricted purposes. These consist principally of research grants and donations for particular purposes (i.e., student aid).
Current Unrestricted Funds: Funds that may be used by higher education institutions without restriction. These consist principally of the state appropriation, tuition and student fees.
Deficiency Appropriation: An appropriation for an expense in the current fiscal year that is not covered by the existing budget. Deficiency appropriations usually occur when workloads exceed projected amounts, new legislation requires expenditures not provided in the budget or unanticipated needs arise. The Fiscal Year 2018 budget proposal includes deficiency appropriations for Fiscal Year 2017.
Federal Funds: Grants and other payments from the federal government that flow through the state budget and are subject to applicable federal laws and regulations. Federal funds often require a state funding match. Medicaid and transportation programs are the largest sources of federal funding in the state budget.
Fiscal Digest: Book published annually by July 1 which reflects the state budget enacted by the Legislature for the new fiscal year.
Fiscal Year (FY): The calendar on which the state operates for financial purposes. Maryland’s fiscal year begins on July 1 and ends on June 30. Thus, Fiscal Year 2018 (FY 2018) begins on July 1, 2017 and continues until June 30, 2018.
Glossary
Full-Time Equivalent (FTE): A method of calculating employment, workloads, enrollments or caseloads to adjust for part-time or part-year participation. For example, part-time or part-year employees are factored according to the share of a full 2,080-hour year during which they are employed. A seasonal employee who works twenty hours a week for one-half of the year would count as a 0.25 full-time equivalent.
General Fund: State funds that may be used for any activity of the state. State income and sales tax revenues are the primary sources of General Funds. About half of state spending is attributable to the General Fund.
Governor’s Allowance: The amount proposed by the governor for an item in the state budget. In most instances the General Assembly may subtract from but may not add to the allowance.
Non-budgeted Funds: Some agencies have independent authority to make expenditures without legislative appropriations. Examples include the Injured Workers’ Insurance Fund (which provides workers’ compensation insurance) and the Maryland Transportation Authority (which operates certain bridges, tunnels and other transportation facilities). These agencies have independent revenue sources (i.e., insurance premiums, toll revenues) and are presented in the budget for information purposes only.
Operating Expenditure: As distinguished from “capital expenditures,” these are expenses of ongoing operations of government and other expenditures that do not result in a tangible fixed asset with a useful life of at least fifteen years.
Reimbursable Funds: Funds transferred among agencies as payments for services provided by one agency to another. This designation is used to avoid double-counting funds on a statewide basis as
reimbursable funds are not generally included in budget totals. An example is telephone service. Each operating agency pays the Department of Information Technology for the actual cost of its telephone usage from its general, special or federal funds. The Department of Information Technology, in turn, pays the telephone service provider with reimbursable funds.
Request: In the fall state agencies submit a budget request at a targeted amount specified for the next fiscal year.
Special Funds: Revenues dedicated to a specific purpose, such as licensing fees or certain tax revenues that may only be used for the purposes designated by law.
Abbreviations
CRF Current Restricted Funds
CUF Current Unrestricted Funds
FF Federal Funds
FY Fiscal Year
FTE Full-Time Equivalent
GF General Funds
NBF Non-Budgeted Funds
SF Special Funds
RF Reimbursable Funds
Acknowledgments
The FY 2018 budget responsibly keeps spending in check. In fact, we spend less in General Funds than we did last year, while leaving $1 billion in reserves and continuing, for the third straight year, to fund K-12 education at an all-time record level. This budget also meets or exceeds all of the recommendations put forward by the legislature’s own Spending Affordability Committee.
The process of putting this budget together is a long and complicated project—one that is only made possible through the hard work of the Department of Budget and Management’s incredible staff, the Office of the Governor and our colleagues in agencies throughout state government.
The individuals listed below began work on this budget early in the fall and worked long hours, especially through the holidays, and I am extremely thankful and proud of them. They have continued to impress me each day throughout this process. Their commitment and expertise does not go unrecognized.
David R. Brinkley Secretary of Budget and Management
OFFICE OF BUDGET ANALYSIS Jonathan Martin, Executive Director Kurt Stolzenbach, Assistant Director Cheri Gerard, Assistant Director Robin Sabatini, Assistant Director Nathan Bowen Adewale Dada Carolyn Ellison Jeannette Fernandez Philip Gallegos Kelsey Goering Kimberly Grandy Max Gross Brandon Juhaish Kyle Mansfield Beth McCoy Jennifer McIlvaine Angela Miller Taylor Murray Nick Napolitano Michelle Pack Vanessa Plante-McDonald Ryan Platner Carissa Ralbovsky Andrea Thomson Jeff Wulbrecht
OFFICE OF CAPITAL BUDGETING Teresa A. Garraty, Executive Director Neil L. Bergsman, Assistant Director Nicholas Anderson Katherine Bryant Fiona Burns Emma Getty Susan Gore Kwame Kwakye Christina Perrotti Shahrzad Rizvi Shakia Word
DIVISION OF FINANCE AND ADMINISTRATION John West, Director Key Worcester, Deputy Director Linda Bouchard Rob Hayden Kathrine Thomson
EXECUTIVE OFFICE Marc L. Nicole, Deputy Secretary Kevin Igoe, Chief of Staff Natasha Herbert Nicholas Pepersack Eric Shirk Paula Webber Barbara Wilkins
EDITORIAL ASSISTANCE Amelia Chassé Hannah Marr Doug Mayer
OFFICE OF BUDGET ANALYSIS: TECHNICAL SUPPORT Francis Benvenga Raymond Hill Alyssa Krisko Richard Mangone Derek Rost Lester Schoonover
OFFICE OF TRANSFORMATION AND RENEWAL Robert R. Neall, Director Leslie Shoenhard