up
Budget Year / Version:
FY 26
RECOMMENDED

The expenditure schedules include data for the following County agencies: MCG, Debt Service, MCPS, Montgomery College, and M-NCPPC. Not included are: WSSC, HOC, and the Montgomery County Revenue Authority.Schedule B-1, Expenditures Detailed by TypeThis schedule reports by fund type (tax or non-tax supported) for all agencies all expenditures for the...

read more

 
TitleACTUAL FY24BUDGET FY25EST FY25REC FY26% CHG BUD/REC
MONTGOMERY COUNTY GOVERNMENT     
GENERAL FUND TAX SUPPORTED     
General Government     
Board of Appeals$635,898$588,642$581,597$608,3343.3%
Board of Elections$12,425,265$17,141,137$17,141,104$14,234,830-17.0%
Circuit Court$14,155,133$15,221,599$15,525,523$16,321,5587.2%
Community Engagement Cluster$8,398,234$9,997,919$9,810,646$10,089,6280.9%
County Attorney$8,355,807$10,489,686$10,053,719$10,665,6691.7%
County Council$14,952,365$19,226,192$19,303,914$19,911,9773.6%
County Executive$6,579,538$6,960,110$7,013,881$7,948,78714.2%
Ethics Commission$347,488$416,473$321,775$365,818-12.2%
Finance$18,115,457$19,369,018$21,437,247$20,784,1677.3%
Food Systems Resilience$5,038,540$14,200,511$14,214,829$13,946,720-1.8%
General Services$48,125,585$41,414,591$45,397,232$46,168,35211.5%
Grants Management$660,392$1,044,508$1,027,907$1,195,20314.4%
Human Resources$10,448,689$12,831,821$11,835,007$13,501,3575.2%
Human Rights$1,510,317$2,117,953$1,912,725$2,145,4851.3%
Inspector General$2,797,502$3,612,200$3,602,154$4,094,44313.4%
Intergovernmental Relations$807,999$1,010,462$964,865$1,036,2842.6%
Labor Relations$1,607,303$2,213,839$2,223,105$2,523,12014.0%
Legislative Oversight$2,384,800$2,645,735$2,683,026$2,984,11412.8%
Management and Budget$7,256,653$7,693,959$7,622,697$8,436,9389.7%
Merit System Protection Board$672,236$307,445$288,343$373,38321.4%
People's Counsel$0$0$0$261,7830.0%
Procurement$5,099,478$5,641,088$5,657,720$6,796,75620.5%
Public Information$6,789,215$2,957,149$2,962,949$3,006,8321.7%
Racial Equity and Social Justice$1,109,581$1,567,682$1,486,542$1,676,4486.9%
State's Attorney$21,952,538$24,557,231$24,613,882$26,494,7857.9%
Technology and Enterprise Business Solutions$51,966,344$73,468,256$72,602,115$72,702,971-1.0%
Zoning and Administrative Hearings$822,751$819,477$808,083$883,1967.8%
Total General Government$253,015,108$297,514,683$301,092,587$309,158,9383.9%
Public Safety     
Animal Services$9,714,218$10,500,840$10,028,570$11,003,3614.8%
Consumer Protection$2,556,363$2,839,549$2,681,963$3,007,8045.9%
Correction and Rehabilitation$82,357,327$83,520,400$88,801,196$94,867,55413.6%
Emergency Management and Homeland Security$5,303,929$3,566,282$3,397,036$4,821,72935.2%
Police$311,109,916$330,106,567$328,673,129$352,670,7656.8%
Sheriff$28,790,291$29,556,443$28,337,127$32,330,6449.4%
Total Public Safety$439,832,044$460,090,081$461,919,021$498,701,8578.4%
Transportation     
Transportation$69,115,603$55,968,948$55,555,464$59,861,5977.0%
Health and Human Services     
Health and Human Services$362,389,126$390,781,758$394,248,109$426,171,8269.1%
Libraries, Culture, and Recreation     
Public Libraries$47,072,809$52,451,701$51,095,755$54,552,8394.0%
Community Development and Housing     
Agriculture $1,349,694$1,455,952$1,444,497$1,532,5155.3%
Housing and Community Affairs$10,250,533$13,468,173$13,222,039$15,250,95313.2%
Total Community Development and Housing$11,600,227$14,924,125$14,666,536$16,783,46812.5%
Environment     
Environmental Protection$9,331,480$9,682,921$9,581,675$9,839,2851.6%
Other County Government Functions     
Non-Departmental Accounts$324,180,518$321,103,066$347,137,764$330,278,1902.9%
Utilities$35,719,068$37,175,650$37,390,949$42,367,27114.0%
Total Other County Government Functions$359,899,586$358,278,716$384,528,713$372,645,4614.0%
TOTAL GENERAL FUND TAX SUPPORTED$1,552,255,983$1,639,692,933$1,672,687,860$1,747,715,2716.6%
SPECIAL FUNDS TAX SUPPORTED     
General Government     
Urban Districts$11,781,231$12,782,043$12,923,090$13,198,4243.3%
Public Safety     
Fire and Rescue Service$289,184,258$292,436,391$309,109,107$310,659,4866.2%
Transportation     
Transit Services$188,609,873$188,541,034$199,413,434$206,037,9019.3%
Libraries, Culture, and Recreation     
Recreation$55,198,418$59,634,144$59,066,821$62,973,4695.6%
Community Development and Housing     
Economic Development Fund$2,942,866$4,169,168$25,092,947$4,180,7820.3%
ENTERPRISE FUNDS NON-TAX SUPPORTED     
Transportation     
Parking District Services$23,701,018$28,878,623$28,826,929$30,434,2195.4%
Transportation$6,233,302$7,464,021$6,741,892$7,555,2291.2%
Total Transportation$29,934,320$36,342,644$35,568,821$37,989,4484.5%
Libraries, Culture, and Recreation     
Community Use of Public Facilities$10,605,891$11,440,573$11,395,985$12,192,1696.6%
Community Development and Housing     
Permitting Services$39,987,434$45,659,555$45,004,956$48,581,1336.4%
Environment     
Recycling and Resource Management$160,400,062$154,860,183$153,997,680$199,152,18328.6%
Other County Government Functions     
Alcohol Beverage Services$71,973,142$74,604,653$74,595,929$77,951,6154.5%
SPECIAL FUNDS NON-TAX SUPPORTED     
General Government     
Circuit Court$3,258,193$4,168,167$4,168,167$4,227,2051.4%
Community Engagement Cluster$293,700$75,000$75,000$155,410107.2%
County Executive$7,102,572$0$0$00.0%
Finance($2,663,276)$0$0$00.0%
General Services$239$0$0$00.0%
State's Attorney$486,930$547,767$547,767$883,94561.4%
Technology and Enterprise Business Solutions$23,392,917$0$0$00.0%
Total General Government$31,871,275$4,790,934$4,790,934$5,266,5609.9%
Public Safety     
Correction and Rehabilitation$286,094$683,000$587,088$543,000-20.5%
Emergency Management and Homeland Security$6,601,355$1,199,746$1,199,746$900,478-24.9%
Fire and Rescue Service$3,985,193$0$0$00.0%
Police$2,000,949$0$0$00.0%
Sheriff$1,182,373$1,001,929$1,001,929$998,101-0.4%
Total Public Safety$14,055,964$2,884,675$2,788,763$2,441,579-15.4%
Transportation     
Transit Services$4,443,660$5,124,383$5,124,383$5,007,384-2.3%
Transportation$3,878,966$214,507$214,507$0-100.0%
Total Transportation$8,322,626$5,338,890$5,338,890$5,007,384-6.2%
Health and Human Services     
Health and Human Services$147,947,182$120,173,140$120,295,467$128,511,6156.9%
Libraries, Culture, and Recreation     
Public Libraries$559,345$395,600$395,600$395,6000.0%
Recreation$5,168,126$4,981,073$5,981,073$5,281,0736.0%
Total Libraries, Culture, and Recreation$5,727,471$5,376,673$6,376,673$5,676,6735.6%
Community Development and Housing     
Housing and Community Affairs$94,002,427$65,059,108$71,788,929$68,552,9015.4%
Permitting Services$385$0$0$00.0%
Total Community Development and Housing$94,002,812$65,059,108$71,788,929$68,552,9015.4%
Environment     
Environmental Protection$33,900,595$36,010,241$35,526,030$39,377,5419.4%
Other County Government Functions     
Cable Television Communications Plan$13,023,139$6,556,970$6,556,970$5,645,170-13.9%
Non-Departmental Accounts$0$21,160,000$21,160,000$21,000,000-0.8%
Total Other County Government Functions$13,023,139$27,716,970$27,716,970$26,645,170-3.9%
TOTAL SPECIAL FUNDS NON-TAX SUPPORTED$348,851,064$267,350,631$274,622,656$281,479,4235.3%
TOTAL MONTGOMERY COUNTY GOVERNMENT$2,761,724,542$2,787,513,952$2,873,479,286$3,002,111,3047.7%
DEBT SERVICE     
DEBT SERVICE FUND TAX SUPPORTED     
Debt Service$429,221,340$452,347,100$430,308,859$438,576,665-3.0%
SPECIAL FUNDS NON-TAX SUPPORTED     
Debt Service$24,153,283$27,740,620$25,290,620$34,259,69023.5%
TOTAL DEBT SERVICE$453,374,623$480,087,720$455,599,479$472,836,355-1.5%
MONTGOMERY COUNTY PUBLIC SCHOOLS     
CURRENT FUND MCPS TAX SUPPORTED     
Montgomery County Public Schools$2,977,136,015$3,105,889,411$3,117,782,468$3,380,224,7038.8%
ENTREPRENEURIAL ACTIVITIES FUND NON-TAX SUPPORTED     
Montgomery County Public Schools$9,133,445$9,107,832$9,107,832$9,135,3890.3%
FIELD TRIP FUND NON-TAX SUPPORTED     
Montgomery County Public Schools$1,673,419$2,979,154$2,979,154$2,972,646-0.2%
FOOD SERVICE FUND NON-TAX SUPPORTED     
Montgomery County Public Schools$73,800,162$72,333,059$72,333,059$73,699,2111.9%
INSTRUCTIONAL TELEVISION FUND NON-TAX SUPPORTED     
Montgomery County Public Schools$1,647,927$1,581,200$1,581,200$1,378,278-12.8%
REAL ESTATE FUND NON-TAX SUPPORTED     
Montgomery County Public Schools$4,489,789$5,039,226$5,039,226$5,039,2260.0%
SPECIAL FUNDS NON-TAX SUPPORTED     
Montgomery County Public Schools$230,937,441$125,376,644$125,376,644$148,688,36718.6%
TOTAL MONTGOMERY COUNTY PUBLIC SCHOOLS$3,298,818,198$3,322,306,526$3,334,199,583$3,621,137,8209.0%
MONTGOMERY COLLEGE     
CURRENT FUND MC TAX SUPPORTED     
Montgomery College$268,084,842$283,008,780$281,493,033$293,582,3933.7%
SPECIAL FUNDS TAX SUPPORTED     
Montgomery College$703,768$750,000$500,000$750,0000.0%
TOTAL SPECIAL FUNDS TAX SUPPORTED$703,768$750,000$500,000$750,0000.0%
AUXILIARY FUND NON-TAX SUPPORTED     
Montgomery College$1,599,724$1,959,598$2,032,500$2,459,59825.5%
CABLE TELEVISION FUND NON-TAX SUPPORTED     
Montgomery College$1,750,649$1,894,942$1,599,107$1,567,800-17.3%
MAJOR FACILITIES RESERVE FUND NON-TAX SUPPORTED     
Montgomery College$1,942,606$2,000,000$1,944,606$2,000,0000.0%
SPECIAL FUNDS NON-TAX SUPPORTED     
Montgomery College$12,200,000$18,133,500$11,450,000$18,206,5000.4%
TRANSPORTATION FUND NON-TAX SUPPORTED     
Montgomery College$2,436,899$4,200,000$2,434,110$4,200,0000.0%
WORKFORCE DEVELOPMENT & CONTINUING ED NON-TAX SUPPORTED     
Montgomery College$16,116,353$22,748,598$18,845,195$22,748,5980.0%
TOTAL MONTGOMERY COLLEGE$304,834,841$334,695,418$320,298,551$345,514,8893.2%
MARYLAND-NATIONAL CAPITAL PARK AND PLANNING COMMISSION     
SPECIAL FUNDS TAX SUPPORTED     
Maryland-National Capital Park and Planning Commission$166,371,561$183,397,059$182,674,289$189,544,9853.4%
TOTAL SPECIAL FUNDS TAX SUPPORTED$166,371,561$183,397,059$182,674,289$189,544,9853.4%
ENTERPRISE FUND NON-TAX SUPPORTED     
Maryland-National Capital Park and Planning Commission$11,016,461$11,283,610$11,945,806$12,598,35511.7%
PROP MGMT MNCPPC NON-TAX SUPPORTED     
Maryland-National Capital Park and Planning Commission$1,622,080$1,688,700$1,688,700$1,962,60016.2%
SPECIAL FUNDS NON-TAX SUPPORTED     
Maryland-National Capital Park and Planning Commission$145,531$550,000$550,000$550,0000.0%
SPECIAL REVENUE FUNDS NON-TAX SUPPORTED     
Maryland-National Capital Park and Planning Commission$7,128,805$9,024,081$8,348,306$9,455,2224.8%
TOTAL M-NCPPC$186,284,438$205,943,450$205,207,101$214,111,1624.0%
SUMMARY     
TOTAL EXPENDITURES ALL AGENCIES$7,005,036,642$7,130,547,066$7,188,784,000$7,655,711,5307.4%
Showing 1 to 175 of 175 entries