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 FY25BUDGET FY26EST FY26REC FY27% CHG BUD/REC
 MONTGOMERY COUNTY GOVERNMENT     
 GENERAL FUND TAX SUPPORTED     
 General Government     
 Board of Appeals586328.00608334.00583220.00626130.002.900000
 Board of Elections16901338.0014234830.0014119444.0015044171.005.700000
 Circuit Court15368936.0016321558.0015431765.0017253111.005.700000
 Community Engagement Cluster9009447.0010089628.0010059736.0010506744.004.100000
 County Attorney10187562.0010665669.0012144468.0011246872.005.400000
 County Council16593903.0020011977.0020108031.0020703869.003.500000
 County Executive6752095.007948787.006691684.008391691.005.600000
 Ethics Commission318173.00365818.00382948.00678092.0085.400000
 Finance20477974.0020784167.0021527147.0022019981.005.900000
 Food Systems Resilience14174005.0013846720.0017228701.0013848411.000.000000
 General Services51683061.0046096336.0048312186.0047279428.002.600000
 Grants Management964908.001195203.001176229.001193203.00-0.200000
 Human Resources11665079.0013501357.0012852802.0013700587.001.500000
 Human Rights1777675.002145485.001847811.002117091.00-1.300000
 Inspector General3522358.003979026.003871054.004289584.007.800000
 Intergovernmental Relations858499.001036284.00854202.001060172.002.300000
 Labor Relations2171678.002523120.002528301.002737709.008.500000
 Legislative Oversight2634780.002833775.002822367.002971585.004.900000
 Management and Budget7503803.008436938.008268298.008653777.002.600000
 Merit System Protection Board271117.00373383.00376624.00392005.005.000000
 People's Counsel0.000.000.00202445.000.000000
 Procurement5689862.006026756.006131676.007289479.0021.000000
 Public Information2948268.003006832.002677594.002985277.00-0.700000
 Racial Equity and Social Justice1347855.001676448.001685281.001766779.005.400000
 State's Attorney24921657.0026494785.0025591619.0027921779.005.400000
 Technology and Enterprise Business Solutions71766558.0072612971.0072676875.0072221974.00-0.500000
 Zoning and Administrative Hearings721747.00883196.00838464.00852436.00-3.500000
 Total General Government300818666.00307699383.00310788527.00317954382.003.300000
 Public Safety     
 Animal Services10126158.0011033361.0010942017.0011333152.002.700000
 Consumer Protection2637920.003197475.002782887.003294480.003.000000
 Correction and Rehabilitation90181009.0094867554.0094865315.0098612573.003.900000
 Emergency Management and Homeland Security4013671.004821729.005217460.006898899.0043.100000
 Police327766910.00352547678.00347731312.00385589373.009.400000
 Sheriff29527216.0032314246.0030551966.0032535273.000.700000
 Total Public Safety464252884.00498782043.00492090957.00538263750.007.900000
 Transportation     
 Transportation77312215.0059861597.0062349832.0062555018.004.500000
 Health and Human Services     
 Health and Human Services392696330.00428755562.00438010906.00459361856.007.100000
 Libraries, Culture, and Recreation     
 Public Libraries50541806.0054552839.0052436799.0056559801.003.700000
 Community Development and Housing     
 Agriculture 1420687.001532515.001522343.001612814.005.200000
 Housing and Community Affairs13193832.0015147738.0014901767.0016531379.009.100000
 Total Community Development and Housing14614519.0016680253.0016424110.0018144193.008.800000
 Environment     
 Environmental Protection9279750.009839285.009862015.009758485.00-0.800000
 Other County Government Functions     
 Non-Departmental Accounts314863306.00333621895.00406908357.00373453855.0011.900000
 Utilities34048434.0042367271.0041432268.0043000909.001.500000
 Total Other County Government Functions348911740.00375989166.00448340625.00416454764.0010.800000
 TOTAL GENERAL FUND TAX SUPPORTED1658427910.001752160128.001830303771.001879052249.007.200000
 SPECIAL FUNDS TAX SUPPORTED     
 General Government     
 Urban Districts12818696.0013198424.0013212886.0013661700.003.500000
 Public Safety     
 Fire and Rescue Service311011406.00310083473.00328421584.00311700388.000.500000
 Transportation     
 Transit Services195688128.00205787901.00202336772.00212797283.003.400000
 Libraries, Culture, and Recreation     
 Recreation57957606.0062850320.0062808214.0065138363.003.600000
 Community Development and Housing     
 Economic Development Fund4464923.004180782.0025965316.004173420.00-0.200000
 ENTERPRISE FUNDS NON-TAX SUPPORTED     
 Transportation     
 Parking District Services28230065.0030434219.0030034574.0031371749.003.100000
 Transportation6805317.007555229.006909100.007647721.001.200000
 Total Transportation35035382.0037989448.0036943674.0039019470.002.700000
 Libraries, Culture, and Recreation     
 Community Use of Public Facilities11533702.0012192169.0011601723.0012468452.002.300000
 Community Development and Housing     
 Permitting Services41012115.0048487764.0045957206.0050257681.003.700000
 Environment     
 Recycling and Resource Management176947327.00192110121.00191600119.00198107311.003.100000
 Other County Government Functions     
 Alcohol Beverage Services76726704.0077951615.0077451615.0081926978.005.100000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 General Government     
 Circuit Court3954205.004227205.004227205.004526183.007.100000
 Community Engagement Cluster196114.00155410.00155410.00175000.0012.600000
 County Executive6854161.000.000.000.000.000000
 Finance-4209.000.000.000.000.000000
 State's Attorney1344727.00883945.00883945.00771657.00-12.700000
 Technology and Enterprise Business Solutions726827.000.000.000.000.000000
 Total General Government13071825.005266560.005266560.005472840.003.900000
 Public Safety     
 Animal Services10233.000.000.000.000.000000
 Correction and Rehabilitation576170.00543000.00424696.00814000.0049.900000
 Emergency Management and Homeland Security5307594.00900478.00900478.00581473.00-35.400000
 Fire and Rescue Service5856633.000.000.000.000.000000
 Police2240837.00123087.00123087.00131523.006.900000
 Sheriff891789.00998101.00998101.00828734.00-17.000000
 Total Public Safety14883256.002564666.002446362.002355730.00-8.100000
 Transportation     
 Transit Services3804941.005007384.005007384.005007384.000.000000
 Transportation942933.000.000.000.000.000000
 Total Transportation4747874.005007384.005007384.005007384.000.000000
 Health and Human Services     
 Health and Human Services123536079.00128511615.00130177093.00116818381.00-9.100000
 Libraries, Culture, and Recreation     
 Public Libraries372505.00395600.00395600.00395600.000.000000
 Recreation5553898.005281073.006095266.005904531.0011.800000
 Total Libraries, Culture, and Recreation5926403.005676673.006490866.006300131.0011.000000
 Community Development and Housing     
 Housing and Community Affairs78215593.0068552901.0070139246.0061197731.00-10.700000
 Permitting Services6981.000.000.000.000.000000
 Total Community Development and Housing78222574.0068552901.0070139246.0061197731.00-10.700000
 Environment     
 Environmental Protection33882478.0039377541.0039348751.0036005549.00-8.600000
 Other County Government Functions     
 Cable Television Communications Plan6442517.005635170.005635170.007824171.0038.800000
 Non-Departmental Accounts1542841.0021000000.0021000000.0021629343.003.000000
 Total Other County Government Functions7985358.0026635170.0026635170.0029453514.0010.600000
 TOTAL SPECIAL FUNDS NON-TAX SUPPORTED282255847.00281592510.00285511432.00262611260.00-6.700000
 TOTAL MONTGOMERY COUNTY GOVERNMENT2863879746.002998584655.003112114312.003130914555.004.400000
 DEBT SERVICE     
 DEBT SERVICE FUND TAX SUPPORTED     
 Debt Service428561753.00438576665.00433775290.00463466950.005.700000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 Debt Service24830964.0034259690.0029824190.0061934800.0080.800000
 TOTAL DEBT SERVICE453392717.00472836355.00463599480.00525401750.0011.100000
 MONTGOMERY COUNTY PUBLIC SCHOOLS     
 CURRENT FUND MCPS TAX SUPPORTED     
 Montgomery County Public Schools3116913181.003354638789.003376116946.003546897732.005.700000
 ENTREPRENEURIAL ACTIVITIES FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools9004905.009135389.009135389.009190429.000.600000
 FIELD TRIP FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools1600038.002972646.002972646.002998502.000.900000
 FOOD SERVICE FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools89642050.0073699211.0073699211.0075792864.002.800000
 INSTRUCTIONAL TELEVISION FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools1491447.001378278.001378278.001378278.000.000000
 REAL ESTATE FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools3440206.005039226.005039226.005116064.001.500000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 Montgomery County Public Schools151489579.00148688367.00148688367.00143961390.00-3.200000
 TOTAL MONTGOMERY COUNTY PUBLIC SCHOOLS3373581406.003595551906.003617030063.003785335259.005.300000
 MONTGOMERY COLLEGE     
 CURRENT FUND MC TAX SUPPORTED     
 Montgomery College282833294.00294936244.00294406931.00307313096.004.200000
 SPECIAL FUNDS TAX SUPPORTED     
 Montgomery College745566.00750000.00725000.00750000.000.000000
 TOTAL SPECIAL FUNDS TAX SUPPORTED745566.00750000.00725000.00750000.000.000000
 AUXILIARY FUND NON-TAX SUPPORTED     
 Montgomery College1761165.002459598.002026405.002382494.00-3.100000
 CABLE TELEVISION FUND NON-TAX SUPPORTED     
 Montgomery College1686255.001567800.001506607.001378278.00-12.100000
 MAJOR FACILITIES RESERVE FUND NON-TAX SUPPORTED     
 Montgomery College1948042.002000000.001947857.002000000.000.000000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 Montgomery College12628012.0018206500.0011150000.0012745900.00-30.000000
 TRANSPORTATION FUND NON-TAX SUPPORTED     
 Montgomery College2616045.004200000.003500167.003150000.00-25.000000
 WORKFORCE DEVELOPMENT & CONTINUING ED NON-TAX SUPPORTED     
 Montgomery College18966409.0022748598.0020581820.0021792687.00-4.200000
 TOTAL MONTGOMERY COLLEGE323184788.00346868740.00335844787.00351512455.001.300000
 MARYLAND-NATIONAL CAPITAL PARK AND PLANNING COMMISSION     
 SPECIAL FUNDS TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission180161102.00193291133.00193291133.00200705364.003.800000
 TOTAL SPECIAL FUNDS TAX SUPPORTED180161102.00193291133.00193291133.00200705364.003.800000
 ENTERPRISE FUND NON-TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission11032387.0012598355.0012229611.0013109771.004.100000
 PROP MGMT MNCPPC NON-TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission1536570.001962600.001962600.002135664.008.800000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission110034.00550000.00550000.00550000.000.000000
 SPECIAL REVENUE FUNDS NON-TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission7587613.009455222.008847220.0010158182.007.400000
 TOTAL M-NCPPC200427706.00217857310.00216880564.00226658981.004.000000
 SUMMARY     
 TOTAL EXPENDITURES ALL AGENCIES7214466363.007631698966.007745469206.008019823000.005.085600