UNIVERSITY OF BALTIMORE

BUDGET

(CODE R30B28, formerly 36.02.28)

FY2020 FY2021 FY2022 FY2023 FY2024
FUNDS (actual) (actual) (approp.) (approp.) (approp.)
General $38,712,926 $41,064,625 $40,092,127 $44,270,756
Other Unrestricted $66,449,026* $63,301,562** $63,359,024*** $66,001,023****
Restricted $25,020,743 $26,426,511 $37,688,509 $26,562,284
Total Funds $130,182,695 $130,792,698 $143,139,660 $136,834,063
STAFF
Authorized 653.00 638.00 628.00 628.00
Contractual (FTE) 93.27 74.48 95.78 95.78
Total Staff 746.27 712.48 723.78 723.78
*FY2020 includes $2,029,257 from Higher Education Investment Fund.
**FY2021 includes $1,994,756 from Higher Education Investment Fund.
***FY2022 includes $2,092,009 from Higher Education Investment Fund.
****FY2023 includes $2,701,709 from Higher Education Investment Fund.

FY2015 FY2016 FY2017 FY2018 FY2019
FUNDS (actual) (actual) (actual) (actual) (actual)
General $31,937,378 $33,449,308 $35,733,994 $35,782,855 $36,287,393
Other Unrestricted $78,060,540* $78,227,084** $76,733,629*** $79,253,569**** $69,151,275*****
Restricted $17,543,525 $18,687,401 $20,025,816 $23,872,426 $22,768,740
Total Funds $127,541,443 $130,363,793 $132,493,439 $138,908,850 $128,207,408
STAFF
Authorized 726.50 751.50 673.50 680.50 670.50
Contractual (FTE) 107.86 90.05 124.78 121.77 97.56
Total Staff 834.36 841.55 798.28 802.27 768.06
*FY2015 includes $1,496,590 from Higher Education Investment Fund.
**FY2016 includes $1,573,675 from Higher Education Investment Fund.
***FY2017 includes $1,582,684 from Higher Education Investment Fund.
****FY2018 includes $1,620,810 from Higher Education Investment Fund.
*****FY2019 includes $1,664,947 from Higher Education Investment Fund.

FY2010 FY2011 FY2012 FY2013 FY2014
FUNDS (actual) (approp.) (actual) (actual) (actual)
General $29,296,302 $28,999,978 $28,760,030 $27,651,305 $30,235,753
Other Unrestricted $67,334,392* $72,432,690** $75,730,101*** $77,021,629**** $76,853,506*****
Restricted $12,555,967 $16,054,207 $16,341,902 $33,033,239 $20,302,956
Total Funds $109,186,661 $117,486,875 $120,832,033 $137,706,173 $127,392,215
STAFF
Authorized 639.00 643.00 672.00 672.00 706.50
Contractual (FTE) 112.43 105.97 133.74 114.01 116.49
Total Staff 751.43 748.97 805.74 786.01 822.99
*FY2010 includes $1,164,203 from Higher Education Investment Fund.
**FY2011 includes $1,123,869 from Higher Education Investment Fund.
***FY2012 includes $1,561,398 from Higher Education Investment Fund.
****FY2013 includes $2,443,906 from Higher Education Investment Fund & $1,632,319 from Budget Restoration Fund (Chapter 1, Acts of 2012 1st Special Session).
*****FY2014 includes $1,823,268 from Higher Education Investment Fund.

FY2005 FY2006 FY2007 FY2008 FY2009
FUNDS (actual) (actual) (actual) (actual) (actual)
General $21,297,219 $22,709,573 $26,241,675 $27,843,694 $28,217,482
Other Unrestricted $43,801,163 $49,060,345 $51,552,669 $59,086,583 $64,660,965*
Restricted $7,321,113 $6,620,026 $6,803,618 $8,457,583 $10,198,331
Total Funds $72,419,495 $78,389,944 $84,597,962 $95,387,860 $103,076,778
STAFF
Authorized 519.27 553.77 600.77 620.77 633.00
Contractual (FTE) 134.02 151.95 125.00 162.98 136.25
Total Staff 653.29 705.72 725.77 783.75 769.25
*FY2009 includes $2,272,923 from Higher Education Investment Fund (Chapter 3, Acts of 2007 Special Session)

FY2000 FY2001 FY2002 FY2003 FY2004
FUNDS (actual) (actual) (actual) (actual) (actual)
General $21,665,593 $23,475,571 $24,473,622 $22,507,996 $20,904,051
Other Unrestricted $25,881,018 $27,260,229 $31,217,679 $35,424,168 $38,612,863
Restricted $5,169,616 $6,425,182 $6,686,365 $7,827,591 $6,265,401
Total Funds $52,716,227 $57,160,982 $62,377,666 $65,759,755 $65,782,315
STAFF
Authorized 477.27 492.27 551.27 522.27 519.27
Contractual (FTE) 152.84 168.19 138.10 130.54 120.96
Total Staff 630.11 660.46 689.37 652.81 640.23

FY1995 FY1996 FY1997 FY1998 FY1999
FUNDS (actual) (actual) (actual) (actual) (actual)
General $18,525,902 $18,837,841 $19,117,280 $19,629,878 $20,509,698
Other Unrestricted $19,593,232 $21,027,515 $21,007,288 $21,032,626 $23,796,735
Restricted $5,987,749 $5,513,947 $3,782,323 $3,740,524 $4,305,277
Total Funds $44,106,883 $45,379,303 $43,906,891 $44,403,028 $48,611,710
STAFF
Authorized 458.77 449.77 458.27 458.27 468.27
Contractual (FTE) 108.25 172.59 121.17 121.45 139.07
Total Staff 567.02 622.36 579.44 579.72 607.34

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