UNIVERSITY OF MARYLAND EASTERN SHORE

BUDGET

(CODE R30B25, formerly 36.02.25)

FY2020 FY2021 FY2022 FY2023 FY2024
FUNDS (actual) (actual) (approp.) (approp.) (approp.)
General $43,546,757 $45,099,884 $43,020,310 $47,069,174
Other Unrestricted $51,717,277* $49,709,539** $43,834,421*** $51,482,242****
Restricted $28,085,136 $27,224,618 $40,968,031 $48,603,470
Total Funds $123,349,170 $122,034,041 $127,822,762 $147,154,886
STAFF
Authorized 772.87 772.87 772.87 772.87
Contractual (FTE) 133.00 132.00 131.00 131.00
Total Staff 905.87 904.87 903.87 903.87
*FY2020 includes $2,339,209 from Higher Education Investment Fund
**FY2021 includes $1,194,591 from Higher Education Investment Fund
***FY2022 includes $1,294,032 from Higher Education Investment Fund
****FY2023 includes $1,671,168 from Higher Education Investment Fund

FY2015 FY2016 FY2017 FY2018 FY2019
FUNDS (actual) (actual) (actual) (actual) (actual)
General $34,964,736 $37,283,619 $49,541,094 $40,468,143 $42,205,108
Other Unrestricted $66,655,269* $68,356,041** $66,260,255*** $63,724,145**** $55,291,908*****
Restricted $27,880,827 $27,508,639 $25,768,166 $26,466,980 $24,692,921
Total Funds $129,500,832 $133,148,299 $141,569,515 $205,854,536 $122,189,937
STAFF
Authorized 794.82 802.32 807.32 776.07 772.87
Contractual (FTE) 135.00 135.00 135.00 135.00 133.00
Total Staff 929.92 937.32 942.32 911.07 905.87
*FY2015 includes $1,641,303 from Higher Education Investment Fund
**FY2016 includes $1,730,692 from Higher Education Investment Fund
***FY2017 includes $1,740,554 from Higher Education Investment Fund
****FY2018 includes $1,754,837 from Higher Education Investment Fund
*****FY2019 includes $1,878,996 from Higher Education Investment Fund

FY2010 FY2011 FY2012 FY2013 FY2014
FUNDS (actual) (actual) (actual) (actual) (actual)
General $31,702,162 $30,678,384 $30,795,831 $29,961,557 $33,013,384
Other Unrestricted $52,598,922* $60,555,187** $66,459,778*** $66,144,923**** $61,898,903*****
Restricted $29,822,531 $30,858,063 $31,250,125 $28,485,835 $26,928,976
Total Funds $114,123,615 $122,091,634 $128,505,634 $124,592,315 $121,841,263
STAFF
Authorized 712.77 726.77 754.32 766.32 797.82
Contractual (FTE) 125.00 125.00 125.00 125.00 135.00
Total Staff 837.77 851.77 879.32 891.32 932.82
*FY2010 includes $1,226,410 from Higher Education Investment Fund
**FY2011 includes $1,188,914 from Higher Education Investment Fund
***FY2012 includes $1,651,765 from Higher Education Investment Fund
****FY2013 includes $1,399,541 from Higher Education Investment Fund & $1,014,839 from Budget Restoration Fund (Chapter 1, Acts of 2012 1st Special Session).
*****FY2014 includes $1,919,998 from Higher Education Investment Fund

FY2005 FY2006 FY2007 FY2008 FY2009
FUNDS (actual) (actual) (actual) (actual) (actual)
General $21,829,549 $23,321,709 $28,616,142 $30,876,507 $30,522,934
Other Unrestricted $37,139,725 $39,174,397 $44,030,637 $46,568,801 $51,663,018*
Restricted $27,489,444 $26,439,250 $23,622,570 $23,679,151 $27,958,342
Total Funds $86,458,718 $88,935,356 $96,269,349 $101,124,459 $110,144,294
STAFF
Authorized 670.77 670.77 678.77 694.77 703.77
Contractual (FTE) 68.00 75.00 75.00 125.00 125.00
Total Staff 738.77 745.77 753.77 819.77 828.77
*FY2009 includes $1,833,598 from Higher Education Investment Fund (Chapter 3, Acts of 2007 Special Session)

FY2000 FY2001 FY2002 FY2003 FY2004
FUNDS (actual) (actual) (actual) (actual) (actual)
General $20,487,790 $22,474,219 $23,564,429 $22,693,902 $21,432,854
Other Unrestricted $25,874,598 $25,268,734 $29,278,042 $30,956,168 $34,855,609
Restricted $13,902,343 $15,741,674 $17,437,813 $22,101,085 $23,681,373
Total Funds $60,264,731 $63,484,627 $70,280,284 $75,751,155 $79,969,836
STAFF
Authorized 568.37 661.77 661.77 671.77 663.77
Contractual (FTE) 62.00 35.63 35.63 35.63 60.00
Total Staff 630.37 697.40 697.40 707.40 723.77

FY1995 FY1996 FY1997 FY1998 FY1999
FUNDS (actual) (actual) (actual) (actual) (actual)
General $15,560,864 $15,591,226 $16,116,122 $17,107,981 $18,537,149
Other Unrestricted $16,221,893 $18,265,538 $22,420,924 $22,292,769 $23,640,946
Restricted $10,097,004 $10,030,176 $10,486,377 $13,399,039 $13,064,663
Total Funds $41,879,761 $43,886,940 $49,023,423 $52,799,809 $55,242,758
STAFF
Authorized 405.48 403.48 490.48 520.48 555.37
Contractual (FTE) 126.70 136.25 97.50 69.00 62.00
Total Staff 532.18 539.73 587.98 589.48 617.37

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