Maryland Manual On-Line - www.mdmanual.net

MARYLAND PUBLIC BROADCASTING COMMISSION

BUDGET


(CODE R15P00, formerly 36.15.00)

FY2010 FY2011 FY2012 FY2013 FY2014
FUNDS (actual) (actual) (actual) (approp.) (approp.)
General $9,420,209 $8,453,981 $8,181,565 $7,799,437 $7,724,541
Special $17,274,160 $14,355,074 $14,634,557 $16,776,094 $15,559,543
Federal $908,085 $1,049,982 $1,174,002 $1,396,067 $1,489,077
Total Funds $27,602,454 $23,859,037 $23,990,124 $25,971,598 $24,773,161
Reimbursable $486,299 $1,026,498 $1,426,499
STAFF
Authorized 155.00 153.00 148.00 145.00 145
Contractual (FTE) 16.35 14.74 20.12 19.33
Total Staff 171.35 167.74 168.12 164.33


FY2005 FY2006 FY2007 FY2008 FY2009
FUNDS (actual) (actual) (actual) (actual) (actual)
General $11,219,319 $11,640,713 $10,911,869 $9,992,574 $9,411,258
Special $13,954,964 $12,899,081 $14,796,621 $16,491,342 $16,460,096
Federal $2,388,786 $3,318,433 $3,605,314 $2,989,838 $2,228,157
Total Funds $27,563,069 $27,858,227 $29,313,804 $29,473,754 $28,099,511
STAFF
Authorized 160.00 157.00 157.00 155.00 155.00
Contractual (FTE) 7.42 6.48 24.36 17.69 19.29
Total Staff 167.42 163.48 181.36 172.69 174.29


FY2000 FY2001 FY2002 FY2003 FY2004
FUNDS (actual) (actual) (actual) (actual) (actual)
General $9,609,661 $10,589,786 $18,278,048 $10,508,789 $10,786,888
Special $21,189,079 $21,088,008 $20,469,976 $17,503,975 $13,921,486
Federal $294,372 $1,686,686 $2,996,206 $2,841,724 $3,089,400
Total Funds $31,093,112 $33,364,480 $41,744,230 $30,854,488 $27,797,774
STAFF
Authorized 155.00 155.00 188.00 185.00 162.00
Contractual (FTE) 12.98 11.38 10.58 7.46 5.75
Total Staff 167.98 166.38 198.58 192.46 167.75


FY1995 FY1996 FY1997 FY1998 FY1999
FUNDS (actual) (actual) (actual) (actual) (actual)
General $8,768,172 $7,993,528 $7,968,973 $7,703,096 $8,225,059
Special $16,626,387 $17,207,592 $18,217,563 $21,683,900 $19,053,030
Federal $1,159,811 $966,891 $188,708 $836,014 $131,877
Total Funds $26,554,370 $26,168,011 $26,375,244 $30,223,010 $27,409,966
STAFF
Authorized 167 160.00 155.00 155.00 155.00
Contractual (FTE) 29 37.94 26.25 16.60 12.67
Total Staff 196 197.94 181.25 171.60 167.67

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

Search the Manual
e-mail: mdmanual@mdarchives.state.md.us

? Copyright Maryland State Archives