BUDGET

(CODE R00A00, formerly 36.01.00)

STATE DEPARTMENT OF EDUCATION
(R00A01, formerly 36.01.01)

	FY2000	FY2001	FY2002	FY2003
FUNDS	(actual)	(actual)	(actual)	(approp.)
General	$62,394,444	$72,739,079	$81,967,047	$87,187,609
Special	$2,983,753	$7,623,240	$7,738,548	$6,009,209
Federal	$78,420,147	$83,407,580	$89,798,492	$86,253,333
Total Funds	$143,798,344	$163,769,899	$179,504,087	$179,450,151
Reimbursable	$537,651	$431,291	$541,842	$748,850
STAFF
Authorized	1,349.90	1,360.90	1,362.90	1,439.5
Contractual (FTE)	109.35	124.78	156.76	121.8
Total Staff	1,459.25	1,485.68	1,519.66	1,561.3

FY1995 FY1996 FY1997 FY1998 FY1999
FUNDS (actual) (actual) (actual) (actual) (actual)
General $40,985,327 $41,792,080 $45,613,648 $46,009,269 $54,888,890
Special $2,582,065 $2,806,216 $2,708,223 $2,732,687 $3,026,615
Federal $60,734,722 $64,759,326 $67,104,358 $74,172,892 $75,319,563
Total Funds $104,302,114 $109,357,622 $115,426,229 $122,914,848 $133,235,068
Reimbursable $1,051,357 $1,136,448 $691,680 $922,369 $632,066
STAFF
Authorized 1,365.40 1,366.4 1,326.40 1,337.40 1,344.90
Contractual (FTE) 92.29 61.8 86.01 116.58 119.29
Total Staff 1,457.69 1,428.2 1,412.41 1,453.98 1,464.19

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

STATE AID TO LOCAL JURISDICTIONS FOR EDUCATION
(R00A02, formerly 36.01.02)

	FY2000	FY2001	FY2002	FY2003
FUNDS	(actual)	(actual)	(actual)	(approp.)
General	$2,734,234,066	$2,806,018,368	$2,937,574,730	$3,115,831,908
Special	$627,167	$66,708,798	$78,414,106	$41,879,938
Federal	$440,086,767	$475,628,513	$556,058,842	$584,252,683
Total Funds	$3,174,948,000	$3,348,355,679	$3,572,047,678	$3,741,964,529
Reimbursable	$1,722,498	$1,983,653	$473,000	$480,000

State Share of Basic Current Expenses	$1,567,596,433	$1,621,434,571	$1,681,184,139	$1,764,230,813
Adult Continuing Education	$6,233,660	$7,507,348	$9,466,465	$8,048,774
Baltimore City Partnership Funding	$50,000,000	$66,232,417	$70,465,079	$70,465,079
Career & Technology Education	$18,127,668	$14,709,132	$16,370,712	$14,306,179
Challenge Program, Governor's Teacher Salary		$34,092,043	$84,305,221	$72,512,109
Children at Risk	$10,484,689	$10,374,441	$15,477,028	$12,485,155
Class Size Initiative	$13,166,734	$29,821,210	$43,065,280	$45,351,641
Compensatory Education & School Accountability Funding for Excellence	$236,184,912	$231,004,052	$239,130,943	$269,503,554
Disruptive Youth	$1,601,655	$1,601,655	$1,601,655	$1,601,655
Educationally Deprived Children	$105,554,655	$107,319,730	$131,912,873	$132,368,591
Environmental Education	$68,057	$68,057	$68,057	$68,057
Food Services	$123,053,419	$143,516,195	$149,974,348	$153,070,201
Formula Programs for Specific Populations	$4,767,623	$5,176,124	$5,750,855	$6,463,043
Gifted & Talented	$4,954,011	$5,443,729	$6,419,150	$6,169,829
Head Start			$2,999,999	$2,949,664
Innovative Programs	$73,142,924	$41,292,440	$50,026,571	$48,058,117
Job Training Partnership Act (reimbursable funds)	$1,075,984
Language Assistance	$1,749,292	$1,664,641	$1,689,953	$1,500,423
Local Employee Fringe Benefits Aid	$403,589,988	$374,309,816	$335,478,301	$362,336,546
Public Libraries	$25,337,226	$26,568,818	$27,475,868	$29,027,762
School Building Construction Aid	$94,076,188	$98,291,560	$100,522,850	$89,862,347
School Quality, Accountability & Recognition of Excellence		$22,082,279	$19,856,227	$21,894,427
School Technology	$250,000	$17,363,708	$20,776,810	$15,416,000
Science & Mathematics Education Initiative	$883,139	$4,728,937	$5,929,888	$5,897,710
State Library Network	$5,374,239	$8,478,299	$11,011,769	$12,557,844
Students with Disabilities	$170,945,574	$177,595,697	$177,045,286	$182,377,825
Students with Disabilities, Assistance to State for Educating	$141,026,219	$145,429,999	$194,591,132	$228,640,000
Targeted Improvement Program	$21,400,455
Teacher Development		$14,243,000	$15,044,860	$16,227,000
Transitional Education Funding Program		$17,549,931	$29,584,601	$29,675,000
Transportation	$117,430,079	$122,439,503	$133,312,867	$138,899,184

FY1995 FY1996 FY1997 FY1998 FY1999
FUNDS (actual) (actual) (actual) (actual) (actual)
General $2,092,433,695 $2,196,456,060 $2,312,635,157 $2,487,778,283 $2,646,184,495
Special $95,039 $147,730 $345,241 $162,584 $324,314
Federal $277,620,213 $306,652,210 $321,886,198 $368,729,782 $398,115,483
Total Funds $2,370,148,947 $2,503,256,000 $2,634,866,596 $2,856,670,649 $3,044,624,292
Reimbursable $15,543,698 $1,814,312 $1,230,953 $1,645,827 $1,576,189

State Share of Basic Current Expenses $1,228,358,799 $1,295,361,476 $1,366,945,707 $1,451,506,507 $1,517,574,447
Adult Continuing Education $5,367,063 $4,622,465 $4,358,617 $5,090,752 $5,451,894
Baltimore City Partnership Funding $32,950,000 $50,000,000
Career & Technology Education $15,094,978 $17,946,622 $18,967,690 $21,505,550 $18,571,425
Children at Risk $14,912,154 $14,850,031 $11,707,339 $15,181,023 $10,460,166
Compensatory Education $76,560,838 $81,724,411 $84,786,819 $80,909,998 $101,683,159
Disruptive Youth $357,553 $357,533 $457,553 $1,601,655 $1,601,655
Educationally Deprived Children $82,276,327 $86,456,664 $87,641,367 $98,621,604 $101,809,349
Environmental Education $68,057 $68,057 $68,057 $68,057 $65,511
Extended Elementary Education $11,606,739 $11,606,739 $11,606,739 $14,891,742 $19,262,500
Food Services $108,920,438 $112,704,711 $120,028,787 $119,930,638 $122,945,050
Formula Programs for Specific Populations $3,895,019 $4,350,548
Gifted & Talented $2,102,667 $2,106,386 $1,934,532 $4,524,799 $4,857,461
Innovative Programs $30,912,861 $38,385,524 $51,086,577 $44,060,087 $26,982,700
Job Training Partnership Act (reimbursable funds) $1,510,106 $1,028,996 $667,714 $1,013,935 $890,884
Language Assistance $761,596 $686,577 $644,743 $1,086,838 $1,527,191
Local Employee Fringe Benefits Aid $404,341,313 $435,626,276 $459,253,049 $455,144,185 $424,962,398
Poverty Grants, Additional $18,163,360 $18,163,360
Public Libraries $17,598,262 $20,611,213 $21,644,315 $25,155,450 $25,947,031
School Building Construction Aid $83,147,279 $82,438,485 $80,974,779 $82,456,881 $79,257,896
School Community Centers $719,549 $725,317 $725,300 0 0
Science & Mathematics Education Initiative $883,139 $849,669 $883,139 $883,139 $5,608,363
State Library Network $4,893,180 $5,081,942 $5,321,104 $5,143,948 $5,081,942
Students with Disabilities $133,109,279 $123,819,206 $126,850,000 $142,436,738 $151,195,418
Students with Disabilities, Assistance to State for Educating $54,119,862 $70,077,286 $79,294,341 $106,977,394 $130,103,997
Targeted Improvement Program $20,645,706
Transportation $94,098,252 $97,149,410 $100,249,287 $106,415,181 $84,962,501
Other $18,701,996

actual = actual expenditures
approp. = appropriations

STATE AID TO EDUCATIONAL ORGANIZATIONS
(R00A03, formerly 36.01.03)

	FY2000	FY2001	FY2002	FY2003
FUNDS	(actual)	(actual)	(actual)	(approp.)
General	$20,657,267	$21,400,867	$21,769,542	$20,611,998
Special Funds		$4,996,059	$4,850,000	$3,750,000
Total Funds	$20,657,267	$26,396,926	$26,619,542	$24,361,998

Alice Ferguson Foundation	$99,521	$99,521	$99,521	$99,521
Alliance of Southern Prince George's Communities, Inc.	$50,000	$50,000	$50,000	$50,000
American Visionary Art Museum	$20,000	$20,000	$20,000	$20,000
Arts Excel	$50,000	$75,000	$75,000	$75,000
Baltimore Museum of Industry	$89,721	$89,721	$89,721	$89,721
Baltimore Partnership for Vocational Education	$207,400
Baltimore Zoo	$3,750,000	$3,850,000	$3,850,000	$3,229,782
Best Buddies		$240,000	$340,000	$285,227
Blind Industries & Services of Md.	$1,114,710	$1,114,710	$1,114,710	$864,710
Charles Village Foundation	$60,000	$60,000	$60,000	$60,000
Chesapeake Bay Foundation	$274,716	$524,716	$524,716	$440,187
Citizenship Law-Related Education	$40,727	$40,727	$40,727	$40,727
College Bound Foundation	$50,000	$50,000	$50,000	$50,000
Echo Hill Outdoor School	$74,114	$74,114	$74,114	$74,114
Laurel Boys & Girls Club, Inc.	$25,000
Living Classrooms Foundation	$257,400	$457,400	$457,400	$383,715
Maryland Academy of Sciences	$478,797	$478,797	$478,797	$401,665
Maryland Assoc. for Dyslexic Adults & Youth	$50,000	$50,000	$50,000	$50,000
Maryland Historial Society	$11,250	$75,000	$75,000	$75,000
Maryland Leadership Workshops	$60,000	$60,000	$60,000	$60,000
Maryland Math, Engineering & Science Achievement	$100,000	$100,000	$100,000	$100,000
Maryland School for the Blind	$11,789,436	$12,025,436	$12,294,111	$12,561,248
National Aquarium in Baltimore	$157,707	$157,707	$157,707	$132,301
National Museum of Ceramic Art & Glass	$25,000	$25,000	$25,000	$25,000
Nonpublic Schools Textbooks		$4,996,059	$8,000,000	$4,850,000	$3,750,000
Olney Theater	$300,000	$300,000	$300,000	$251,671
Outward Bound	$233,200	$258,200	$258,200	$216,605
Port Discovery	$100,000	$100,000	$100,000	$100,000
Potomac High School (Prince George's Co.)	$100,000
Salisbury Zoological Park	$25,000	$25,000	$25,000	$25,000
South Baltimore Learning Center	$50,000	$50,000	$50,000	$50,000
State Mentoring Resource Center	$175,000	$175,000	$175,000	$146,808
Supercamp	$813,750	$750,000	$750,000	$629,178
Ward Museum	$24,818	$24,818	$24,818	$24,818

FY1995 FY1996 FY1997 FY1998 FY1999
FUNDS (actual) (actual) (actual) (actual) (actual)
General $16,693,448 $16,265,666 $16,340,630 $17,603,230 $17,476,130
Total Funds $16,693,448 $16,265,666 $16,340,630 $17,603,230 $17,476,130

Alice Ferguson Foundation $69,800 $69,521 $69,521 $99,521 $99,521
Alliance of Southern Prince George's Communities, Inc. $50,000 $50,000
American Visionary Art Museum $20,000
Arts Excel $50,000
Baltimore Museum of Industry $60,000 $59,721 $59,721 $89,721 $89,721
Baltimore Partnership for Vocational Education $208,000
Baltimore Zoo $3,510,056 $3,489,763 $3,489,763 $3,489,763 $3,489,763
Blind Industries & Services of Md. $1,488,099 $1,114,656 $1,114,710 $1,934,810 $1,114,710
Charles Village Foundation $60,000
Chesapeake Bay Foundation $276,263 $274,716 $274,716 $274,716 $274,716
Citizenship Law-Related Education $41,000 $40,727 $40,727 $40,727 $40,727
College Bound Foundation $25,000 $25,000 $50,000
Echo Hill Outdoor School $44,387 $44,114 $44,114 $44,114 $74,114
Laurel Boys & Girls Club, Inc. $25,000
Living Classrooms Foundation $69,800 $67,424 $67,400 $117,400 $192,400
Maryland Academy of Sciences $496,221 $478,797 $478,797 $478,797 $478,797
Maryland Assoc. for Dyslexic Adults & Youth $50,000 $50,000 $50,000
Maryland Center for the Arts & Technology $200,000
Maryland Historial Society $75,000
Maryland Leadership Workshops $32,500 $32,500
Maryland Math, Engineering & Science Achievement $100,000
Maryland School for the Blind $10,344,619 $10,285,436 $10,285,436 $10,285,436 $10,285,436
National Aquarium in Baltimore $159,300 $157,707 $157,707 $157,707 $157,707
National Museum of Ceramic Art & Glass $25,000
Olney Theater $50,000
Outward Bound $108,903 $108,266 $108,200 $183,200 $183,200
Port Discovery
Potomac High School
(Prince George's Co.) $100,000
Salisbury Zoological Park $25,000 $25,000
South Baltimore Learning Center $50,000
State Mentoring Resource Center $50,000 $50,000 $100,000 $175,000
Supercamp
Ward Museum $25,000 $24,818 $24,818 $24,818 $24,818

actual = actual expenditures
approp. = appropriations

SUBCABINET FUND*
(R00A04, formerly 36.01.04)

	FY2000	FY2001	FY2002	FY2003
FUNDS	(actual)	(actual)	(actual)	(approp.)
General	$46,952,433	$46,907,477	$40,141,771	$40,083,693
Special	$256,426			$1,761,196
Federal	$28,539,442	$38,171,094	$24,339,424	$29,307,315
Total Funds	$75,748,301	$85,078,571	$64,481,195	$71,152,204
Reimbursable	$1,129,232	$10,080,502	$10,750,000	$10,750,000

FY1995 FY1996 FY1997 FY1998 FY1999
FUNDS (actual) (actual) (actual) (actual) (actual)
General $36,865,548 $82,788,019 $54,300,744 $52,760,316
Special $469,281 $272,584
Federal $5,500,002 $1,039,229 $15,197,241 $20,997,470
Total Funds $42,365,550 $83,827,248 $69,967,266 $74,030,370
Reimbursable $1,500,000

* The State Department of Education acts as fiscal agent for the Subcabinet Fund which is administered under direction of the Subcabinet for Children, Youth, and Families (Code 1957, Art. 49D, sec. 4.3).

Maryland Manual On-Line, 2002

November 5, 2002
Note: In this past edition of Maryland Manual, some links are to external sites. View the current Manual

[ Archives' Home Page || All About Maryland || Maryland Manual On-Line || Reference & Research
|| Search the Archives || Education & Outreach || Archives of Maryland Online ]

Governor General Assembly Judiciary Maryland.Gov