|
Maryland Environmental Trust
|
300113
|
General
Special
|
369,557
37,494
|
(3,085)
30,000
|
366,472
67,494
|
363,289
15,554
|
|
|
|
|
Total
|
|
|
407,051
|
26,915
|
433,966
|
378,843
|
|
|
|
|
Forest, Park and Wildlife Service
|
300117
|
General
Special
Federal
|
25,438,569
12,725,437
1,393,780
|
(18,686,941)
(4,680,104)
2,121,512
|
6,751,628
8,045,333
3,515,292
|
5,779,867
6,047,645
2,911,490
|
|
|
|
|
Total
|
|
|
39,557,786
|
(21,245,533)
|
18,312,253
|
14,739,002
|
|
|
|
|
Agriculture:
Department of Agriculture:
Office of the Secretary
|
310111
|
General
Special
Federal
|
3,498,532
217,022
378,634
|
290,174
42,500
(21.324)
|
3,788,706
259,522
357,310
|
3,581,847
153,076
309,869
|
|
|
|
|
Total
|
|
|
4,094,188
|
311,350
|
4,405,538
|
4,044,792
|
|
|
|
|
Animal Health and Consumer Services
|
310112
|
General
Special
Federal
|
5,350,274
141,700
48,999
|
78,850
120,000
|
5,429,124
261,700
48,999
|
5,173,971
197,913
28,006
|
|
|
|
|
Total
|
|
|
5,540,973
|
198,850
|
5,739,823
|
5,399,890
|
|
|
|
|
Agricultural Development and Marketing
|
310113
|
General
Special
Federal
|
1,695,359
10,665,499
132,540
|
(85,950)
69,000
95,000
|
1,609,409
10,734,499
227,540
|
1,518,760
3,262,429
173,344
|
|
|
|
|
Total
|
|
|
12,493,398
|
78,050
|
12,571,448.
|
4,954,533
|
|
|
|
|
Plant Industries and Pest Management
|
310114
|
General
Special
Federal
|
5,320,645
2,649,942
2,315,707
|
19,026
45,000
(326,698)
|
5,339,671
2,694,942
1,989,009
|
4,784,925
2,221,004
1,555,657
|
|
|
|
|
Total
|
|
|
10,286,294
|
(262,672)
|
10,023,622
|
8,561,586
|
|
|
|
|
Office of Resource Conservation
|
310115
|
General
Special
|
5,105,260
82,511
|
(302,100)
|
4,803,160
82,511
|
4,388,815
74,829
|
|
|
|
|
Total
|
|
|
5,187,771
|
(302,100)
|
4,885,611
|
4,463,644
|
|
|
|
STATE OF MARYLAND
Comparison of Budget Expenditures and Encumbrances(a)
For the Fiscal Year Ending June 30, 1992
|
Major Purpose or Function
|
Agency/Unit
|
|
Original
|
Budget
|
Authorized
|
|
|
|
|
|
Agency/Unit Name
|
Code No.
|
Fund
|
Budget
|
Amendments
|
Budget
|
Expenditures
|
Encumbrances
|
Total
|
Variance
|
|
 |