ST. MARY'S COLLEGE OF MARYLAND

BUDGET

(CODE R14D00, formerly 36.04.00)

FY2020 FY2021 FY2022 FY2023 FY2024
FUNDS (actual) (actual) (actual) (approp.) (approp.)
General $24,607,909 $24,732,024 $27,807,192
Other Unrestricted $39,185,961 $41,163,654 $41,166,763
Restricted $4,735,559 $5,370,669 $5,275,439
Total Funds $68,529,429 $71,266,347 $74,249,394
STAFF
Authorized 425.0 425.0 416.00
Contractual (FTE) 27.3 22.7 30.04
Total Staff 452.3 447.7 446.04

FY2015 FY2016 FY2017 FY2018 FY2019
FUNDS (actual) (actual) (actual) (actual) (actual)
General $18,171,698 $22,557,334 $22,609,709 $22,415,114 $23,103,092
Other Unrestricted $42,781,500* $40,243,756** $40,572,073*** $44,969,559**** $42,625,909*****
Restricted $4,690,180 $4,663,968 $4,311,019 $5,300,000 $5,300,000
Total Funds $65,643,378 $67,465,058 $67,492,801 $72,684,673 $71,029,001
STAFF
Authorized 423.00 423.00 430.00 418.00 418
Contractual (FTE) 29.88 28.18 33.08 43.13
Total Staff 452.88 451.18 463.08 461.13
*includes $2,549,840 from Higher Education Investment Fund
**includes $2,549,840 from Higher Education Investment Fund
***includes $2,549,840 from Higher Education Investment Fund
****includes $2,549,840 from Higher Education Investment Fund
*****includes $2,549,840 from Higher Education Investment Fund


FY2010 FY2011 FY2012 FY2013 FY2014
FUNDS (actual) (actual) (actual) (actual) (actual)
General $17,214,772 $17,517,752 $17,961,643 $17,999,036 $18,358,802
Other Unrestricted $42,464,190 $42,250,930 $45,982,504 $45,083,247* $42,866,157
Restricted $2,528,364 $3,197,981 $3,566,668 $3,516,544 $3,813,404
Total Funds $62,207,326 $62,966,663 $67,510,815 $66,598,827 $65,038,363
STAFF
Authorized 419.50 419.50 424.00 432.00 434.00
Contractual (FTE) 32.92 31.37 33.04 31.94 31.02
Total Staff 452.42 450.87 457.04 463.94 465.02
*includes $383,840 from Higher Education Restoration Fund
**includes $1,483,840 from Higher Education Restoration Fund


FY2005 FY2006 FY2007 FY2008 FY2009
FUNDS (actual) (actual) (actual) (actual) (actual)
General $13,977,883 $14,592,910 $15,906,000 $16,367,188 $16,925,316
Other Unrestricted $30,102,307 $33,499,198 $36,061,348 $40,407,474 $41,665,716
Restricted $2,765,424 $2,413,206 $2,587,000 $2,786,831 $2,085,509
Total Funds $46,845,614 $50,505,314 $54,554,348 $59,561,493 $60,676,541
STAFF
Authorized 395 414.00 427 441.50 426.50
Contractual (FTE) 25 26.83 24 24.54 27.33
Total Staff 420 440.83 451 466.04 453.83

FY2000 FY2001 FY2002 FY2003 FY2004
FUNDS (actual) (actual) (actual) (actual) (actual)
General $12,664,202 $13,474,825 $14,721,919 $13,853,271 $13,682,871
Other Unrestricted $19,499,333 $22,753,900 $21,356,839 $25,362,006 $26,455,617
Restricted $1,895,756 $2,215,334 $3,662,107 $2,781,697 $2,864,718
Total Funds $34,059,291 $38,444,059 $39,740,865 $41,996,974 $43,003,206
STAFF
Authorized 379.0 391.00 396.00 395.50 384
Contractual (FTE) 37.8 25.43 24.67 20.97 24
Total Staff 416.8 416.43 420.67 416.47 408

FY1995 FY1996 FY1997 FY1998 FY1999
FUNDS (actual) (actual) (actual) (actual) (actual)
General $10,998,356 $11,300,811 $11,768,364 $12,084,615 $12,463,452
Other Unrestricted $14,318,665 $14,217,173 $14,967,419 $15,943,208 $17,814,177
Restricted $893,466 $901,419 $863,845 $924,937 $1,447,509
Total Funds $26,210,487 $26,419,403 $27,599,628 $28,952,760 $31,725,138
STAFF
Authorized 329 340.5 340.5 355.0 363.0
Contractual (FTE) 0 0.0 29.8 29.1 27.2
Total Staff 329 340.5 370.3 384.1 390.2

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

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