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     
Capital Outlay$1,008,772$986,696$986,696$946,396-4.1%
Debt Service G.O. Bonds$0$0$0$00.0%
Debt Service Other$0$0$0$00.0%
Operating Expenses$781,264,025$769,522,401$815,772,543$810,789,5025.4%
Personnel Costs$769,983,186$869,183,836$855,928,621$935,979,3737.7%
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     
Capital Outlay$140,747$144,230$144,230$144,2300.0%
Debt Service G.O. Bonds$0$0$0$00.0%
Debt Service Other$0$0$0$00.0%
Operating Expenses$161,582,869$154,279,690$186,118,301$164,749,5776.8%
Personnel Costs$385,993,030$403,138,860$419,342,868$432,156,2557.2%
Total SPECIAL FUNDS TAX SUPPORTED$547,716,646$557,562,780$605,605,399$597,050,0627.1%
GRANT FUND - MCG NON-TAX SUPPORTED     
Capital Outlay$1,495,723$0$0$00.0%
Debt Service G.O. Bonds$0$0$0$00.0%
Debt Service Other$0$0$0$00.0%
Operating Expenses$142,428,566$87,302,715$87,302,715$81,048,482-7.2%
Personnel Costs$73,820,954$74,338,333$74,338,333$88,463,41019.0%
Total GRANT FUND - MCG NON-TAX SUPPORTED$217,745,243$161,641,048$161,641,048$169,511,8924.9%
SPECIAL FUNDS NON-TAX SUPPORTED     
Capital Outlay$0$0$0$00.0%
Debt Service G.O. Bonds$0$0$0$00.0%
Debt Service Other$0$0$0$00.0%
Operating Expenses$114,257,692$89,272,292$97,635,590$93,083,1724.3%
Personnel Costs$16,848,129$16,437,291$15,346,018$18,884,35914.9%
Total SPECIAL FUNDS NON-TAX SUPPORTED$131,105,821$105,709,583$112,981,608$111,967,5315.9%
ENTERPRISE FUNDS NON-TAX SUPPORTED     
Capital Outlay$7,176,899$2,937,263$2,836,463$2,165,095-26.3%
Debt Service G.O. Bonds$8,242,690$0$0$00.0%
Debt Service Other$2,300,810$12,713,190$10,893,190$14,272,09012.3%
Operating Expenses$193,096,482$193,474,536$193,966,454$238,103,80623.1%
Personnel Costs$102,083,968$113,782,619$112,867,264$121,325,5576.6%
Total ENTERPRISE FUNDS NON-TAX SUPPORTED$312,900,849$322,907,608$320,563,371$375,866,54816.4%
SUMMARY     
Total PERSONNEL COSTS$1,348,729,267$1,476,880,939$1,477,823,104$1,596,808,9548.1%
Total OPERATING EXPENSES$1,392,629,634$1,293,851,634$1,380,795,603$1,387,774,5397.3%
Total DEBT SERVICE G.O. BONDS$8,242,690$0$0$00.0%
Total DEBT SERVICE OTHER$2,300,810$12,713,190$10,893,190$14,272,09012.3%
Total CAPITAL OUTLAY$9,822,141$4,068,189$3,967,389$3,255,721-20.0%
Total MONTGOMERY COUNTY GOVERNMENT$2,761,724,542$2,787,513,952$2,873,479,286$3,002,111,3047.7%
PERCENT OF TOTAL BUDGET     
PERSONNEL COSTS48.8%53.0%51.4%53.2%0.0%
OPERATING EXPENSES50.4%46.4%48.1%46.2%0.0%
DEBT SERVICE G.O. BONDS0.3%0.0%0.0%0.0%0.0%
DEBT SERVICE OTHER0.1%0.5%0.4%0.5%0.0%
CAPITAL OUTLAY0.4%0.1%0.1%0.1%0.0%
Showing 1 to 49 of 49 entries