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 FY25BUDGET FY26EST FY26REC FY27% CHG BUD/REC
 MONTGOMERY COUNTY GOVERNMENT     
 GENERAL FUND TAX SUPPORTED     
 Capital Outlay387802.0946396.0946396.00.0-100.0
 Debt Service G.O. Bonds0.00.00.00.00.0
 Debt Service Other0.00.00.00.00.0
 Operating Expenses798714243.0815902809.0915899426.0885172902.08.5
 Personnel Costs859325865.0935310923.0913457949.0993879347.06.3
 Total GENERAL FUND TAX SUPPORTED1658427910.01752160128.01830303771.01879052249.07.2
 SPECIAL FUNDS TAX SUPPORTED     
 Capital Outlay174253.0144230.0144230.0144230.00.0
 Debt Service G.O. Bonds0.00.00.00.00.0
 Debt Service Other0.00.00.00.00.0
 Operating Expenses162673501.0164756428.0189463753.0167553241.01.7
 Personnel Costs419093005.0431200242.0443136789.0439773683.02.0
 Total SPECIAL FUNDS TAX SUPPORTED581940759.0596100900.0632744772.0607471154.01.9
 GRANT FUND - MCG NON-TAX SUPPORTED     
 Capital Outlay616540.00.00.00.00.0
 Debt Service G.O. Bonds0.00.00.00.00.0
 Debt Service Other0.00.00.00.00.0
 Operating Expenses90613047.081048482.081048482.077257021.0-4.7
 Personnel Costs75890983.088586497.088586497.080855352.0-8.7
 Total GRANT FUND - MCG NON-TAX SUPPORTED167120570.0169634979.0169634979.0158112373.0-6.8
 SPECIAL FUNDS NON-TAX SUPPORTED     
 Capital Outlay183305.00.00.00.00.0
 Debt Service G.O. Bonds0.00.00.00.00.0
 Debt Service Other0.00.00.00.00.0
 Operating Expenses99416480.093073172.097074189.087204348.0-6.3
 Personnel Costs15535492.018884359.018802264.017294539.0-8.4
 Total SPECIAL FUNDS NON-TAX SUPPORTED115135277.0111957531.0115876453.0104498887.0-6.7
 ENTERPRISE FUNDS NON-TAX SUPPORTED     
 Capital Outlay4816163.02165095.02165095.02818288.030.2
 Debt Service G.O. Bonds8239590.00.00.00.00.0
 Debt Service Other2301625.014272090.014271990.015937454.011.7
 Operating Expenses210746671.0231055944.0228619563.0237704339.02.9
 Personnel Costs115151181.0121237988.0118497689.0125319811.03.4
 Total ENTERPRISE FUNDS NON-TAX SUPPORTED341255230.0368731117.0363554337.0381779892.03.5
 SUMMARY     
 Total PERSONNEL COSTS1484996526.01595220009.01582481188.01657122732.03.9
 Total OPERATING EXPENSES1362163942.01385836835.01512105413.01454891851.05.0
 Total DEBT SERVICE G.O. BONDS8239590.00.00.00.00.0
 Total DEBT SERVICE OTHER2301625.014272090.014271990.015937454.011.7
 Total CAPITAL OUTLAY6178063.03255721.03255721.02962518.0-9.0
 Total MONTGOMERY COUNTY GOVERNMENT2863879746.02998584655.03112114312.03130914555.04.4
 PERCENT OF TOTAL BUDGET     
 PERSONNEL COSTS51.953.250.852.90.0
 OPERATING EXPENSES47.646.248.646.50.0
 DEBT SERVICE G.O. BONDS0.30.00.00.00.0
 DEBT SERVICE OTHER0.10.50.50.50.0
 CAPITAL OUTLAY0.20.10.10.10.0