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 FY24BUDGET FY25EST FY25APPR FY26% CHG BUD/APPR
 MONTGOMERY COUNTY GOVERNMENT     
 GENERAL FUND TAX SUPPORTED     
 Capital Outlay1008772.0986696.0986696.0946396.0-4.1
 Debt Service G.O. Bonds0.00.00.00.00.0
 Debt Service Other0.00.00.00.00.0
 Operating Expenses781264025.0769522401.0817378779.0815902809.06.0
 Personnel Costs769983186.0869183836.0860573496.0935310923.07.6
 Total GENERAL FUND TAX SUPPORTED1552255983.01639692933.01678938971.01752160128.06.9
 SPECIAL FUNDS TAX SUPPORTED     
 Capital Outlay140747.0144230.0144230.0144230.00.0
 Debt Service G.O. Bonds0.00.00.00.00.0
 Debt Service Other0.00.00.00.00.0
 Operating Expenses161582869.0154279690.0186470430.0164756428.06.8
 Personnel Costs385993030.0403138860.0417134282.0431200242.07.0
 Total SPECIAL FUNDS TAX SUPPORTED547716646.0557562780.0603748942.0596100900.06.9
 GRANT FUND - MCG NON-TAX SUPPORTED     
 Capital Outlay1495723.00.00.00.00.0
 Debt Service G.O. Bonds0.00.00.00.00.0
 Debt Service Other0.00.00.00.00.0
 Operating Expenses142428566.087302715.087302715.081048482.0-7.2
 Personnel Costs73820954.074338333.074338333.088586497.019.2
 Total GRANT FUND - MCG NON-TAX SUPPORTED217745243.0161641048.0161641048.0169634979.04.9
 SPECIAL FUNDS NON-TAX SUPPORTED     
 Capital Outlay0.00.00.00.00.0
 Debt Service G.O. Bonds0.00.00.00.00.0
 Debt Service Other0.00.00.00.00.0
 Operating Expenses114257692.089272292.094645654.093073172.04.3
 Personnel Costs16848129.016437291.015675735.018884359.014.9
 Total SPECIAL FUNDS NON-TAX SUPPORTED131105821.0105709583.0110321389.0111957531.05.9
 ENTERPRISE FUNDS NON-TAX SUPPORTED     
 Capital Outlay7176899.02937263.02836463.02165095.0-26.3
 Debt Service G.O. Bonds0.00.00.00.00.0
 Debt Service Other10543500.012713190.010893190.014272090.012.3
 Operating Expenses193096482.0193474536.0192396080.0231055944.019.4
 Personnel Costs102083968.0113782619.0112592223.0121237988.06.6
 Total ENTERPRISE FUNDS NON-TAX SUPPORTED312900849.0322907608.0318717956.0368731117.014.2
 SUMMARY     
 Total PERSONNEL COSTS1348729267.01476880939.01480314069.01595220009.08.0
 Total OPERATING EXPENSES1392629634.01293851634.01378193658.01385836835.07.1
 Total DEBT SERVICE G.O. BONDS0.00.00.00.00.0
 Total DEBT SERVICE OTHER10543500.012713190.010893190.014272090.012.3
 Total CAPITAL OUTLAY9822141.04068189.03967389.03255721.0-20.0
 Total MONTGOMERY COUNTY GOVERNMENT2761724542.02787513952.02873368306.02998584655.07.6
 PERCENT OF TOTAL BUDGET     
 PERSONNEL COSTS48.853.051.553.20.0
 OPERATING EXPENSES50.446.448.046.20.0
 DEBT SERVICE G.O. BONDS0.00.00.00.00.0
 DEBT SERVICE OTHER0.40.50.40.50.0
 CAPITAL OUTLAY0.40.10.10.10.0