up
Budget Year / Version:

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

 
SCHEDULE B3 - Expenditures Detailed By Agency, Fund Type, Government Function and Department
sortPlaceholderTitleACTUAL FY24BUDGET FY25EST FY25REC FY26% CHG BUD/REC
 MONTGOMERY COUNTY GOVERNMENT     
 GENERAL FUND TAX SUPPORTED     
 General Government     
 Board of Appeals635898.00588642.00581597.00608334.003.300000
 Board of Elections12425265.0017141137.0017141104.0014234830.00-17.000000
 Circuit Court14155133.0015221599.0015525523.0016321558.007.200000
 Community Engagement Cluster8398234.009997919.009810646.0010089628.000.900000
 County Attorney8355807.0010489686.0010053719.0010665669.001.700000
 County Council14952365.0019226192.0019303914.0019911977.003.600000
 County Executive6579538.006960110.007013881.007948787.0014.200000
 Ethics Commission347488.00416473.00321775.00365818.00-12.200000
 Finance18115457.0019369018.0021437247.0020784167.007.300000
 Food Systems Resilience5038540.0014200511.0014214829.0013946720.00-1.800000
 General Services48125585.0041414591.0045397232.0046168352.0011.500000
 Grants Management660392.001044508.001027907.001195203.0014.400000
 Human Resources10448689.0012831821.0011835007.0013501357.005.200000
 Human Rights1510317.002117953.001912725.002145485.001.300000
 Inspector General2797502.003612200.003602154.004094443.0013.400000
 Intergovernmental Relations807999.001010462.00964865.001036284.002.600000
 Labor Relations1607303.002213839.002223105.002523120.0014.000000
 Legislative Oversight2384800.002645735.002683026.002984114.0012.800000
 Management and Budget7256653.007693959.007622697.008436938.009.700000
 Merit System Protection Board672236.00307445.00288343.00373383.0021.400000
 People's Counsel0.000.000.00261783.000.000000
 Procurement5099478.005641088.005657720.006796756.0020.500000
 Public Information6789215.002957149.002962949.003006832.001.700000
 Racial Equity and Social Justice1109581.001567682.001486542.001676448.006.900000
 State's Attorney21952538.0024557231.0024613882.0026494785.007.900000
 Technology and Enterprise Business Solutions51966344.0073468256.0072602115.0072702971.00-1.000000
 Zoning and Administrative Hearings822751.00819477.00808083.00883196.007.800000
 Total General Government253015108.00297514683.00301092587.00309158938.003.900000
 Public Safety     
 Animal Services9714218.0010500840.0010028570.0011003361.004.800000
 Consumer Protection2556363.002839549.002681963.003007804.005.900000
 Correction and Rehabilitation82357327.0083520400.0088801196.0094867554.0013.600000
 Emergency Management and Homeland Security5303929.003566282.003397036.004821729.0035.200000
 Police311109916.00330106567.00328673129.00352670765.006.800000
 Sheriff28790291.0029556443.0028337127.0032330644.009.400000
 Total Public Safety439832044.00460090081.00461919021.00498701857.008.400000
 Transportation     
 Transportation69115603.0055968948.0055555464.0059861597.007.000000
 Health and Human Services     
 Health and Human Services362389126.00390781758.00394248109.00426171826.009.100000
 Libraries, Culture, and Recreation     
 Public Libraries47072809.0052451701.0051095755.0054552839.004.000000
 Community Development and Housing     
 Agriculture 1349694.001455952.001444497.001532515.005.300000
 Housing and Community Affairs10250533.0013468173.0013222039.0015250953.0013.200000
 Total Community Development and Housing11600227.0014924125.0014666536.0016783468.0012.500000
 Environment     
 Environmental Protection9331480.009682921.009581675.009839285.001.600000
 Other County Government Functions     
 Non-Departmental Accounts324180518.00321103066.00347137764.00330278190.002.900000
 Utilities35719068.0037175650.0037390949.0042367271.0014.000000
 Total Other County Government Functions359899586.00358278716.00384528713.00372645461.004.000000
 TOTAL GENERAL FUND TAX SUPPORTED1552255983.001639692933.001672687860.001747715271.006.600000
 SPECIAL FUNDS TAX SUPPORTED     
 General Government     
 Urban Districts11781231.0012782043.0012923090.0013198424.003.300000
 Public Safety     
 Fire and Rescue Service289184258.00292436391.00309109107.00310659486.006.200000
 Transportation     
 Transit Services188609873.00188541034.00199413434.00206037901.009.300000
 Libraries, Culture, and Recreation     
 Recreation55198418.0059634144.0059066821.0062973469.005.600000
 Community Development and Housing     
 Economic Development Fund2942866.004169168.0025092947.004180782.000.300000
 ENTERPRISE FUNDS NON-TAX SUPPORTED     
 Transportation     
 Parking District Services23701018.0028878623.0028826929.0030434219.005.400000
 Transportation6233302.007464021.006741892.007555229.001.200000
 Total Transportation29934320.0036342644.0035568821.0037989448.004.500000
 Libraries, Culture, and Recreation     
 Community Use of Public Facilities10605891.0011440573.0011395985.0012192169.006.600000
 Community Development and Housing     
 Permitting Services39987434.0045659555.0045004956.0048581133.006.400000
 Environment     
 Recycling and Resource Management160400062.00154860183.00153997680.00199152183.0028.600000
 Other County Government Functions     
 Alcohol Beverage Services71973142.0074604653.0074595929.0077951615.004.500000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 General Government     
 Circuit Court3258193.004168167.004168167.004227205.001.400000
 Community Engagement Cluster293700.0075000.0075000.00155410.00107.200000
 County Executive7102572.000.000.000.000.000000
 Finance-2663276.000.000.000.000.000000
 General Services239.000.000.000.000.000000
 State's Attorney486930.00547767.00547767.00883945.0061.400000
 Technology and Enterprise Business Solutions23392917.000.000.000.000.000000
 Total General Government31871275.004790934.004790934.005266560.009.900000
 Public Safety     
 Correction and Rehabilitation286094.00683000.00587088.00543000.00-20.500000
 Emergency Management and Homeland Security6601355.001199746.001199746.00900478.00-24.900000
 Fire and Rescue Service3985193.000.000.000.000.000000
 Police2000949.000.000.000.000.000000
 Sheriff1182373.001001929.001001929.00998101.00-0.400000
 Total Public Safety14055964.002884675.002788763.002441579.00-15.400000
 Transportation     
 Transit Services4443660.005124383.005124383.005007384.00-2.300000
 Transportation3878966.00214507.00214507.000.00-100.000000
 Total Transportation8322626.005338890.005338890.005007384.00-6.200000
 Health and Human Services     
 Health and Human Services147947182.00120173140.00120295467.00128511615.006.900000
 Libraries, Culture, and Recreation     
 Public Libraries559345.00395600.00395600.00395600.000.000000
 Recreation5168126.004981073.005981073.005281073.006.000000
 Total Libraries, Culture, and Recreation5727471.005376673.006376673.005676673.005.600000
 Community Development and Housing     
 Housing and Community Affairs94002427.0065059108.0071788929.0068552901.005.400000
 Permitting Services385.000.000.000.000.000000
 Total Community Development and Housing94002812.0065059108.0071788929.0068552901.005.400000
 Environment     
 Environmental Protection33900595.0036010241.0035526030.0039377541.009.400000
 Other County Government Functions     
 Cable Television Communications Plan13023139.006556970.006556970.005645170.00-13.900000
 Non-Departmental Accounts0.0021160000.0021160000.0021000000.00-0.800000
 Total Other County Government Functions13023139.0027716970.0027716970.0026645170.00-3.900000
 TOTAL SPECIAL FUNDS NON-TAX SUPPORTED348851064.00267350631.00274622656.00281479423.005.300000
 TOTAL MONTGOMERY COUNTY GOVERNMENT2761724542.002787513952.002873479286.003002111304.007.700000
 DEBT SERVICE     
 DEBT SERVICE FUND TAX SUPPORTED     
 Debt Service429221340.00452347100.00430308859.00438576665.00-3.000000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 Debt Service24153283.0027740620.0025290620.0034259690.0023.500000
 TOTAL DEBT SERVICE453374623.00480087720.00455599479.00472836355.00-1.500000
 MONTGOMERY COUNTY PUBLIC SCHOOLS     
 CURRENT FUND MCPS TAX SUPPORTED     
 Montgomery County Public Schools2977136015.003105889411.003117782468.003380224703.008.800000
 ENTREPRENEURIAL ACTIVITIES FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools9133445.009107832.009107832.009135389.000.300000
 FIELD TRIP FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools1673419.002979154.002979154.002972646.00-0.200000
 FOOD SERVICE FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools73800162.0072333059.0072333059.0073699211.001.900000
 INSTRUCTIONAL TELEVISION FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools1647927.001581200.001581200.001378278.00-12.800000
 REAL ESTATE FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools4489789.005039226.005039226.005039226.000.000000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 Montgomery County Public Schools230937441.00125376644.00125376644.00148688367.0018.600000
 TOTAL MONTGOMERY COUNTY PUBLIC SCHOOLS3298818198.003322306526.003334199583.003621137820.009.000000
 MONTGOMERY COLLEGE     
 CURRENT FUND MC TAX SUPPORTED     
 Montgomery College268084842.00283008780.00281493033.00293582393.003.700000
 SPECIAL FUNDS TAX SUPPORTED     
 Montgomery College703768.00750000.00500000.00750000.000.000000
 TOTAL SPECIAL FUNDS TAX SUPPORTED703768.00750000.00500000.00750000.000.000000
 AUXILIARY FUND NON-TAX SUPPORTED     
 Montgomery College1599724.001959598.002032500.002459598.0025.500000
 CABLE TELEVISION FUND NON-TAX SUPPORTED     
 Montgomery College1750649.001894942.001599107.001567800.00-17.300000
 MAJOR FACILITIES RESERVE FUND NON-TAX SUPPORTED     
 Montgomery College1942606.002000000.001944606.002000000.000.000000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 Montgomery College12200000.0018133500.0011450000.0018206500.000.400000
 TRANSPORTATION FUND NON-TAX SUPPORTED     
 Montgomery College2436899.004200000.002434110.004200000.000.000000
 WORKFORCE DEVELOPMENT & CONTINUING ED NON-TAX SUPPORTED     
 Montgomery College16116353.0022748598.0018845195.0022748598.000.000000
 TOTAL MONTGOMERY COLLEGE304834841.00334695418.00320298551.00345514889.003.200000
 MARYLAND-NATIONAL CAPITAL PARK AND PLANNING COMMISSION     
 SPECIAL FUNDS TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission166371561.00183397059.00182674289.00189544985.003.400000
 TOTAL SPECIAL FUNDS TAX SUPPORTED166371561.00183397059.00182674289.00189544985.003.400000
 ENTERPRISE FUND NON-TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission11016461.0011283610.0011945806.0012598355.0011.700000
 PROP MGMT MNCPPC NON-TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission1622080.001688700.001688700.001962600.0016.200000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission145531.00550000.00550000.00550000.000.000000
 SPECIAL REVENUE FUNDS NON-TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission7128805.009024081.008348306.009455222.004.800000
 TOTAL M-NCPPC186284438.00205943450.00205207101.00214111162.004.000000
 SUMMARY     
 TOTAL EXPENDITURES ALL AGENCIES7005036642.007130547066.007188784000.007655711530.007.364900