up
Budget Year / Version:

Schedule F-1, Ten Year History of Expenditures in Current and Deflated DollarsThis schedule shows the growth in expenditures for four major agencies: MCG, MCPS, Montgomery College, and M NCPPC, in both current dollars and deflated to Fiscal Year 08. The purpose is to give a sense of the size of...

read more

 
SCHEDULE F4 - TEN YEAR HISTORY OF COUNTY AGENCIES FTEs BY FUND
sortPlaceholderTitleFY18 WORKYEARSFY19 WORKYEARSFY20 WORKYEARSFY21 WORKYEARSFY22 WORKYEARSFY23 FTEsFY24 FTEsFY25 FTEsFY26 FTEsFY27 FTEs
 GENERAL FUND          
 General Fund1107.011117.561135.801153.901186.551247.261267.991315.281320.561315.86
 Public Safety2709.822717.472733.532741.132715.032748.532754.132734.922777.172795.07
 Transportation252.27252.27255.77254.77253.27255.06252.75239.81239.97239.97
 Health & Human Services1648.711670.361683.091714.491770.621856.661948.482002.272068.392101.04
 Libraries, Culture & Recreation395.26395.51404.01404.51404.06403.60385.11384.61385.31377.31
 Community Development & Housing86.4086.4087.8087.8088.3091.3089.95103.75106.55106.55
 Environment16.5016.5016.7016.2916.2925.6431.6529.0026.7626.36
 Non-Departmental Accounts4.214.646.3812.5123.4645.3436.2752.0640.8446.79
 TOTAL GENERAL FUND **6220.186260.716323.086385.406457.586673.396766.336861.706965.557008.95
 SPECIAL FUNDS          
 Urban Districts58.6058.6058.6058.7058.7060.7060.7059.7059.7062.70
 Mass Transit874.37876.37908.87908.87908.87910.61898.61909.36922.86905.36
 Fire Tax District1286.761298.261318.261319.261333.261352.011363.011372.011385.011385.01
 Recreation464.79466.94490.38493.09499.04574.39591.77598.70603.73603.73
 Economic Development Fund1.001.001.001.001.001.001.001.001.001.00
 Cable Television32.5031.8530.8530.7530.7529.5524.340.000.000.00
 Montgomery Housing Initiative14.7015.2017.0517.0517.0518.0522.1523.1524.3524.35
 Water Quality Protection91.4791.4793.1792.1193.6196.84101.84103.69107.7478.04
 Community Use of Public Facilities30.0731.0731.2731.2731.2730.2730.2731.0731.0731.07
 Parking Districts48.5348.5348.5348.5348.5348.7348.7348.7350.2348.23
 Permitting Services243.75243.75246.00245.90245.90249.03249.03252.03254.03254.03
 Solid Waste Services105.14106.24106.24111.56112.06113.61116.60117.90117.34116.34
 Vaccum Leaf Collection31.0331.0331.0331.0331.0331.0331.0328.6328.4728.47
 Liquor Control438.20442.20427.70442.50443.80428.80428.70432.30433.30419.80
 TOTAL SPECIAL FUNDS 3720.913742.513808.953831.623854.873944.623967.783978.274018.833958.13
 INTERNAL SERVICE FUNDS          
 Employee Health Benefit Self Insurance25.2525.2523.6523.8523.8525.2525.2523.6523.6525.65
 Motor Pool204.10206.10211.10211.10211.10211.10211.10211.10215.10215.10
 Printing & Mail34.0734.0734.5734.5734.5734.5734.5734.5734.5734.57
 Self Insurance31.1231.8731.8732.3732.3732.3732.3731.3733.3733.37
 TOTAL INTERNAL SERVICE FUNDS 294.54297.29301.19301.89301.89303.29303.29300.69306.69308.69
 TOTAL COUNTY GOVERNMENT 10235.6310300.5110433.2210518.9110614.3410921.3011037.4011140.6611291.0711275.77
 MONT. COUNTY PUBLIC SCHOOLS22284.3322452.2622867.1123476.7923636.6123976.5024529.3324764.5425387.3225489.64
 MONTGOMERY COLLEGE1917.601925.601910.851910.851910.851921.351922.351926.351926.351927.35
 M-NCPPC1080.641089.661102.411111.941136.951134.381135.131169.511170.511170.51
 GRAND TOTAL 35518.2035768.0336313.5937018.4937298.7537953.5338624.2139001.0639775.2539863.27

**Includes grant FTEs related to General Fund functions.

Prior to FY10 the Leaf Vacuum Fund was included in Solid Waste Services

Effective FY13, Workyears have been converted to Full-Time Equivalents (FTEs) and will no longer lapse and overtime. Historical Workyears reflect the Original Approved Budget