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 B4 - Expenditures By Appropriation Category
sortPlaceholderTitleACTUAL FY17BUDGET FY18EST FY18APPR FY19% CHG BUD/APPR
 MONTGOMERY COUNTY GOVERNMENT     
 GENERAL FUND TAX SUPPORTED     
 Personnel Costs595713300.0633780452.0619601166.0644972385.01.8
 Operating Expenses567311614.0586674005.0529290440.0579769488.0-1.2
 Debt Service G.O. Bonds0.00.00.00.00.0
 Debt Service Other0.00.00.00.00.0
 Capital Outlay576743.0484360.0484360.0120300.0-75.2
 Total GENERAL FUND TAX SUPPORTED1163601657.01220938817.01149375966.01224862173.00.3
 SPECIAL FUNDS TAX SUPPORTED     
 Personnel Costs277600771.0278532268.0281915144.0287067497.03.1
 Operating Expenses117322165.0119019207.0120701785.0115238930.0-3.2
 Debt Service G.O. Bonds0.00.00.00.00.0
 Debt Service Other0.00.00.00.00.0
 Capital Outlay348725.026000.026000.026000.00.0
 Total SPECIAL FUNDS TAX SUPPORTED395271661.0397577475.0402642929.0402332427.01.2
 GRANT FUND - MCG NON-TAX SUPPORTED     
 Personnel Costs55895669.055729774.055729774.056527457.01.4
 Operating Expenses54526024.062309910.062309910.062563634.00.4
 Debt Service G.O. Bonds0.00.00.00.00.0
 Debt Service Other0.00.00.00.00.0
 Capital Outlay939078.00.00.00.00.0
 Total GRANT FUND - MCG NON-TAX SUPPORTED111360771.0118039684.0118039684.0119091091.00.9
 SPECIAL FUNDS NON-TAX SUPPORTED     
 Personnel Costs13934631.015255421.014340342.015725847.03.1
 Operating Expenses54399166.064736882.063607244.064002619.0-1.1
 Debt Service G.O. Bonds0.00.00.00.00.0
 Debt Service Other61280.00.00.00.00.0
 Capital Outlay0.00.00.00.00.0
 Total SPECIAL FUNDS NON-TAX SUPPORTED68395077.079992303.077947586.079728466.0-0.3
 ENTERPRISE FUNDS NON-TAX SUPPORTED     
 Personnel Costs84923248.087900078.087194354.088984886.01.2
 Operating Expenses132324233.0138415092.0140467992.0149397071.07.9
 Debt Service G.O. Bonds0.00.00.00.00.0
 Debt Service Other14473718.015626204.015642510.016028594.02.6
 Capital Outlay6166072.04231783.04231783.05728378.035.4
 Total ENTERPRISE FUNDS NON-TAX SUPPORTED237887271.0246173157.0247536639.0260138929.05.7
 SUMMARY     
 Total PERSONNEL COSTS1028067619.01071197993.01058780780.01093278072.02.1
 Total OPERATING EXPENSES925883202.0971155096.0916377371.0970971742.00.0
 Total DEBT SERVICE G.O. BONDS0.00.00.00.00.0
 Total DEBT SERVICE OTHER14534998.015626204.015642510.016028594.02.6
 Total CAPITAL OUTLAY8030618.04742143.04742143.05874678.023.9
 Total MONTGOMERY COUNTY GOVERNMENT1976516437.02062721436.01995542804.02086153086.01.1
 PERCENT OF TOTAL BUDGET     
 PERSONNEL COSTS52.051.953.152.40.0
 OPERATING EXPENSES46.847.145.946.50.0
 DEBT SERVICE G.O. BONDS0.00.00.00.00.0
 DEBT SERVICE OTHER0.70.80.80.80.0
 CAPITAL OUTLAY0.40.20.20.30.0