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 FY23BUDGET FY24EST FY24APPR FY25% CHG BUD/APPR
 MONTGOMERY COUNTY GOVERNMENT     
 GENERAL FUND TAX SUPPORTED     
 Capital Outlay1187284.040300.040300.0986696.02348.4
 Debt Service G.O. Bonds0.00.00.00.00.0
 Debt Service Other0.00.00.00.00.0
 Operating Expenses735060125.0719498719.0787766438.0769522401.07.0
 Personnel Costs682340200.0788047377.0770110051.0869183836.010.3
 Total GENERAL FUND TAX SUPPORTED1418587609.01507586396.01557916789.01639692933.08.8
 SPECIAL FUNDS TAX SUPPORTED     
 Capital Outlay64468.0188500.0188500.0144230.0-23.5
 Debt Service G.O. Bonds0.00.00.00.00.0
 Debt Service Other0.00.00.00.00.0
 Operating Expenses155688925.0147333719.0181231857.0154279690.04.7
 Personnel Costs356475043.0364847037.0382703086.0403138860.010.5
 Total SPECIAL FUNDS TAX SUPPORTED512228436.0512369256.0564123443.0557562780.08.8
 GRANT FUND - MCG NON-TAX SUPPORTED     
 Capital Outlay1259254.00.00.00.00.0
 Debt Service G.O. Bonds0.00.00.00.00.0
 Debt Service Other0.00.00.00.00.0
 Operating Expenses184562588.092402528.092402528.087302715.0-5.5
 Personnel Costs66384404.068088285.068088285.074338333.09.2
 Total GRANT FUND - MCG NON-TAX SUPPORTED252206246.0160490813.0160490813.0161641048.00.7
 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 Expenses140133648.090779735.0112304530.089272292.0-1.7
 Personnel Costs14490802.018642945.016928025.016437291.0-11.8
 Total SPECIAL FUNDS NON-TAX SUPPORTED154624450.0109422680.0129232555.0105709583.0-3.4
 ENTERPRISE FUNDS NON-TAX SUPPORTED     
 Capital Outlay3053765.02785999.02785999.02937263.05.4
 Debt Service G.O. Bonds0.00.00.00.00.0
 Debt Service Other10532823.010954590.010954590.012713190.016.1
 Operating Expenses201287210.0182593921.0182863893.0193474536.06.0
 Personnel Costs91053339.0104397192.0101327815.0113782619.09.0
 Total ENTERPRISE FUNDS NON-TAX SUPPORTED305927137.0300731702.0297932297.0322907608.07.4
 SUMMARY     
 Total PERSONNEL COSTS1210743788.01344022836.01339157262.01476880939.09.9
 Total OPERATING EXPENSES1416732496.01232608622.01356569246.01293851634.05.0
 Total DEBT SERVICE G.O. BONDS0.00.00.00.00.0
 Total DEBT SERVICE OTHER10532823.010954590.010954590.012713190.016.1
 Total CAPITAL OUTLAY5564771.03014799.03014799.04068189.034.9
 Total MONTGOMERY COUNTY GOVERNMENT2643573878.02590600847.02709695897.02787513952.07.6
 PERCENT OF TOTAL BUDGET     
 PERSONNEL COSTS45.851.949.453.00.0
 OPERATING EXPENSES53.647.650.146.40.0
 DEBT SERVICE G.O. BONDS0.00.00.00.00.0
 DEBT SERVICE OTHER0.40.40.40.50.0
 CAPITAL OUTLAY0.20.10.10.10.0