up
Budget Year / Version:
FY 26
RECOMMENDED

The multi-agency summary schedules include data for Montgomery County Government (MCG), Montgomery County Public Schools (MCPS), Montgomery College, Maryland-National Capital Park and Planning Commission (M-NCPPC), and for Debt Service. Not included are: the Washington Suburban Sanitary Commission (WSSC), the Housing Opportunities Commission (HOC), and the Montgomery County Revenue Authority.Schedule A,...

read more

 
sortPlaceholder(A)(B)(C)(D)(E)(F)(G)(H)(I)(J)(K)(L)
Agencies By FundFY25 Est Fund BalFY26 Est RevenueNet Inter-Fund TransfersFY26 Total ResourcesCIP Current Revenue & PAYGOFY26 GO & LTL Debt ServiceFY26 Agy/Fund Approp.FY26 Total Approp.Total Use of Approp.Designated Fund BalanceFY26 Projected Fund Bal.
GENERAL FUND: TAX SUPPORTED           
County Government$221,739$4,597,994($365,361)$4,454,371$58,967$247,254$1,747,715$1,994,969$2,053,936$0$0
Debt Service: Non-Agency$0$190$438,387$438,577$0$7,750$0$7,750$7,750$0$0
Montgomery County Public Schools$0$1,001,582$0$1,001,582$28,792$154,369$3,380,225$3,534,594$3,563,386$0$0
Montgomery College$44,461$133,271($17,285)$160,448$15,084$29,204$294,332$323,536$338,620$0$0
SUBTOTAL GENERAL FUND$266,200$5,733,038$55,741$6,054,978$102,843$438,577$5,422,272$5,860,849$5,963,692$0$91,286
OTHER FUNDS: TAX SUPPORTED           
County Government           
Urban Districts($523)$3,332$9,940$12,749$0$0$13,198$13,198$13,198$0($450)
Fire($21,021)$347,486($14,068)$312,398$1,541$0$310,659$310,659$312,200$0$197
Mass Transit($8,329)$261,511($52,317)$200,865($5,118)$0$206,038$206,038$200,920($176)$121
Recreation$4,159$75,249($15,875)$63,533$0$0$62,973$62,973$62,973$0$559
Economic Development$0$430$3,751$4,181$0$0$4,181$4,181$4,181$0$0
M-NCPPC$15,759$185,386($3,985)$197,160$450$7,936$181,609$189,545$189,995$0$7,165
SUBTOTAL OTHER TAX SUPPORTED($9,956)$873,393($72,553)$790,885($3,127)$7,936$778,659$786,595$783,468($176)$7,592
TOTAL AVAIL. TAX SUPPORTED$256,244$6,606,431($16,812)$6,845,863$99,716$446,513$6,200,931$6,647,444$6,747,160($176)$98,879
Revenue Stabilization (Designated)$684,863$30,005$0$714,868$0$0$0$0$0$714,868$0
TOTAL TAX SUPPORTED (W RSF)$941,108$6,636,436($16,812)$7,560,731$99,716$446,513$6,200,931$6,647,444$6,747,160$714,693$98,879
ENTERPRISE FUNDS           
County Government           
Community Use of Public Facilities$286$13,164($1,256)$12,194$0$0$12,192$12,192$12,192$0$2
Parking Districts$13,349$38,255($3,279)$48,325$9,483$0$30,434$30,434$39,917$0$8,408
Permitting Services$42,074$47,898($8,688)$81,285$0$0$48,581$48,581$48,581$0$32,703
Solid Waste Collection$2,162$15,601($336)$17,427$0$0$12,966$12,966$12,966$0$4,461
Solid Waste Disposal$0$186,854($467)$186,387$16,928$0$186,186$186,186$203,114($8,300)($8,428)
Vacuum Leaf Collection$2,286$9,327($2,723)$8,891$0$0$7,555$7,555$7,555$0$1,335
Liquor Control$2,398$101,669($19,599)$84,468$1,470$0$77,952$77,952$79,422$0$5,046
Non-Tax Supported Debt Service$0$0$34,260$34,260$0$34,260$0$34,260$34,260$0$0
Montgomery County Public Schools$30,964$84,246$7,978$123,189$0$0$92,225$92,225$92,225$0$30,964
Montgomery College$48,105$31,758$2,138$82,002$0$0$32,976$32,976$32,976$0$49,026
M-NCPPC$24,165$20,702$3,900$48,767$1,250$0$24,016$24,016$25,266$0$23,500
FEE SUPPORTED FUNDS           
Cable TV$1,851$17,488($9,226)$10,113$3,020$0$5,645$5,645$8,665$0$1,448
Montgomery Housing Initiative$8,497$40,208$12,780$61,485$0$0$59,822$59,822$59,822$50$1,612
Water Quality Protection Fund$13,690$57,866($13,706)$57,850$9,452$0$39,378$39,378$48,829$0$9,021
Recreation-NonTax Supported$1,414$8,877($3,700)$6,592$0$0$5,000$5,000$5,000$0$1,592
Detention Center Non-Tax Supported$774$294$0$1,068$0$0$543$543$543$0$525
Opioid Abatement$10,527$1,563$0$12,091$0$0$1,579$1,579$1,579$0$10,511
GRANT FUNDS           
County Government$0$168,512$0$168,512$0$0$169,512$169,512$169,512$0($1,000)
Montgomery County Public Schools$0$148,688$0$148,688$0$0$148,688$148,688$148,688$0$0
Montgomery College$0$18,207$0$18,207$0$0$18,207$18,207$18,207$0$0
M-NCPPC$0$550$0$550$0$0$550$550$550$0$0
SUBTOTAL NON-TAX SUPPORTED$202,543$1,011,728($1,922)$1,212,348$41,603$34,260$974,008$1,008,267$1,049,870($8,250)$170,728
TOTAL BUDGET (with Revenue Stabilization)$1,143,650$7,648,164($18,734)$8,773,080$141,319$480,772$7,174,939$7,655,712$7,797,030$706,443$269,606
Showing 1 to 45 of 45 entries