BOWIE STATE UNIVERSITY

BUDGET

(CODE R30B23, formerly 36.02.23)

FY2020 FY2021 FY2022 FY2023 FY2024
FUNDS (actual) (actual) (approp.) (approp.) (approp.)
General $45,629,507 $44,327,808 $45,393,192 $49,154,838
Other Unrestricted $74,019,146* $70,489,960** $80,174,562*** $91,952,907****
Restricted $27,822,678 $43,792,766 $95,512,810 $28,709,513
Total Funds $147,471,331 $158,610,534 $221,080,564 $169,817,258
STAFF
Authorized 588.00 587.00 607.00 607.00
Contractual (FTE) 206.91 241.77 228.75 184.38
Total Staff 794.91 828.77 835.75 791.38
*includes $2,448,383 from Higher Education Investment Fund.
**includes $2,400,723 from Higher Education Investment Fund.
***includes $2,580,840 from Higher Education Investment Fund.
****includes $3,333,007 from Higher Education Investment Fund.

FY2015 FY2016 FY2017 FY2018 FY2019
FUNDS (actual) (actual) (actual) (actual) (actual)
General $38,750,418 $39,632,779 $42,926,939 $43,192,832 $43,982,339
Other Unrestricted $57,004,844* $59,939,291** $60,759,421*** $62,710,033**** $72,353,687*****
Restricted $19,155,487 $22,000,000 $20,938,000 $23,000,000 $23,021,839
Total Funds $114,910,749 $121,572,070 $124,634,373 $128,902,865 $139,357,865
STAFF
Authorized 532.00 544.00 542.00 541.00 571.00
Contractual (FTE) 148.09 138.63 144.21 152.22 182.39
Total Staff 680.09 682.63 686.21 693.22 753.39
*includes $1,822,441 from Higher Education Investment Fund
**includes $1,893,111 from Higher Education Investment Fund
***includes $1,903,385 from Higher Education Investment Fund
****includes $1,905,009 from Higher Education Investment Fund
*****includes $2,031,325 from Higher Education Investment Fund
FY2010 FY2011 FY2012 FY2013 FY2014
FUNDS (actual) (actual) (actual) (actual) (actual)
General $34,014,518 $33,618,503 $34,018,654 $33,192,733 $36,389,700
Other Unrestricted $44,795,180* $46,575,051** $49,783,306*** $51,098,124**** $52,677,403*****
Restricted $16,622,007 $18,660,705 $18,557,262 $18,118,333 $19,735,605
Total Funds $95,431,705 $98,854,259 $102,359,222 $102,409,190 $108,802,708
STAFF
Authorized 487.0 485.00 483.00 494.00 517.00
Contractual (FTE) 146.5 138.71 140.62 146.42 140.90
Total Staff 633.5 623.71 623.62 640.42 658.47
*includes $1,334,723 from Higher Education Investment Fund
**includes $1,302,856 from Higher Education Investment Fund
***includes $1,810,066 from Higher Education Investment Fund
****includes $1,531,044 from Higher Education Investment Fund & $1,427,693 from Budget Restoration Fund (Chapter 1, Acts of 2012 1st Special Session)
*****includes $2,137,094 from Higher Education Investment Fund

FY2005 FY2006 FY2007 FY2008 FY2009
FUNDS (actual) (actual) (actual) (actual) (actual)
General $21,006,128 $22,269,547 $31,110,537 $33,232,339 $32,796,408
Other Unrestricted $36,663,668 $38,924,366 $39,438,863 $40,660,659 $47,180,670*
Restricted $14,435,172 $13,450,675 $12,821,883 $12,500,146 $15,367,379
Total Funds $72,104,968 $74,644,588 $83,371,283 $86,393,144 $95,344,457
STAFF
Authorized 427.00 427.00 466.0 466.00 465.0
Contractual (FTE) 136.09 136.09 133.5 130.75 137.9
Total Staff 563.09 563.09 599.5 596.75 602.9
*includes $2,346,922 from Higher Education Investment Fund (Chapter 3, Acts of 2007 Special Session)

FY2000 FY2001 FY2002 FY2003 FY2004
FUNDS (actual) (actual) (actual) (actual) (actual)
General $18,603,684 $21,310,546 $22,724,961 $21,885,449 $20,712,299
Other Unrestricted $22,106,351 $24,768,876 $28,148,074 $30,023,061 $35,704,950
Restricted $8,164,866 $9,656,157 $12,973,184 $14,470,427 $13,599,518
Total Funds $48,874,901 $55,735,579 $63,846,219 $66,378,937 $70,016,767
STAFF
Authorized 406.00 410.00 435.00 423.00 413.00
Contractual (FTE) 182.38 170.74 133.21 148.28 155.35
Total Staff 588.38 580.74 568.21 571.28 568.35

FY1995 FY1996 FY1997 FY1998 FY1999
FUNDS (actual) (actual) (actual) (actual) (actual)
General $13,199,032 $13,351,264 $14,052,920 $14,861,588 $16,329,669
Other Unrestricted $18,241,724 $20,785,127 $20,929,434 $22,115,015 $23,294,810
Restricted $5,016,657 $5,570,113 $6,028,861 $6,719,978 $7,123,503
Total Funds $36,457,413 $39,706,504 $41,011,215 $43,696,581 $46,747,982
STAFF
Authorized 383.5 394.5 402.00 414.00 404.00
Contractual (FTE) 104.0 245.6 217.12 188.07 187.50
Total Staff 487.5 640.1 619.12 602.07 591.50

actual = actual expenditures
approp. = appropriations
FTE = full-time equivalent

University System of Maryland
Maryland Constitutional Offices & Agencies
Maryland Departments
Maryland Independent Agencies
Maryland Executive Commissions, Committees, Task Forces, & Advisory Boards
Maryland Universities & Colleges
Maryland Counties
Maryland Municipalities
Maryland at a Glance

Maryland Manual On-Line

© Copyright Maryland State Archives