up
Budget Year / Version:

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

 
SCHEDULE A2 - TAX SUPPORTED FUND BALANCES (Fiscal Year FY24)
sortPlaceholderTitleGeneral FundBethesda UrbanSil Spr UrbanWheaton UrbanNoise AbatementMass TransitFire
 Beginning Fund Balance4233176672783281000591438140-1571965-2360290
 Revenues4120915267111646211773863306430245738419308345364
 Net Transfers-3985429412414724302757827804320-4505144-15842794
 TOTAL RESOURCES41456899933809514430502332548890239661310290142280
 Contributions-2144548731000000
 To CIP: Current Revenue-1384020000000-62239000-6380000
 Expenditures -1550464983-3518908-4380940-32565920-189871617-286865995
 TOTAL USE OF RESOURCES-3833415714-3518908-4380940-32565920-252110617-293245995
 ESTIMATED FY24 ENDING FUND BALANCE312274279290606-75917-17030-12449307-3103715
 Less Designated Fund Balance0000000
 Less Change in Designated Fund Balance000009148270
 Less Claims on Fund Balance0000000
 Projected Undesignated Fund Balance To Fund FY25312274279290606-75917-17030-11534480-3103715



sortPlaceholderTitleRecreationEconomic DevelopmentRevenue StabilizationTotal MCG Tax SupportedDebt ServiceMCPSMontgomery CollegeM-NCPPCTotal All Tax Supported
 Beginning Fund Balance527360993215060996500910360783810822510956788853103049371111397280
 Revenues6934922043000037048360478506863918601859335112571297589111792544196029453411
 Net Transfers-1479114926037350-4228555594307217420-8358037-2607641-3099495
 TOTAL RESOURCES59831680396588564701336953982914614325819279417363661781897271869517157137751196
 Contributions000-21445487310199548903514905969600
 To CIP: Current Revenue000-207021000000-450000-207471000
 Expenditures -54943302-39658850-2097885740-432581927-2937225401-262882570-169827870-5900403508
 TOTAL USE OF RESOURCES-54943302-39658850-4449455471-432581927-941736366-113822874-170277870-6107874508
 ESTIMATED FY24 ENDING FUND BALANCE488837806470133699488359900064366853166738451029876688
 Less Designated Fund Balance00-647013369-6470133690000-647013369
 Less Change in Designated Fund Balance0009148270000914827
 Less Claims on Fund Balance000000000
 Projected Undesignated Fund Balance To Fund FY25488837800302737448006436685316673845383778146



SCHEDULE A2 - TAX SUPPORTED FUND BALANCES (Fiscal Year FY25)
sortPlaceholderTitleGeneral FundBethesda UrbanSil Spr UrbanWheaton UrbanNoise AbatementMass TransitFire
 Beginning Fund Balance312274279290606-75917-17030-11534480-3103715
 Revenues4204946537116554712324403480560261188650319521932
 Net Transfers-3592073542441215356913235074380-52029178-15775710
 TOTAL RESOURCES41580134623897368472565538537910197624992300642507
 Contributions-2251435022000000
 To CIP: Current Revenue-1876640000000-9218000-7620000
 Expenditures -1635795308-3800017-4607137-37573710-188541034-292736391
 TOTAL USE OF RESOURCES-4074894330-3800017-4607137-37573710-197759034-300356391
 ESTIMATED FY24 ENDING FUND BALANCE8311913297351118518964200-134042286116
 Less Designated Fund Balance0000000
 Less Change in Designated Fund Balance000004786810
 Less Claims on Fund Balance0000000
 Projected Undesignated Fund Balance To Fund FY258311913297351118518964200344639286116



sortPlaceholderTitleRecreationEconomic DevelopmentRevenue StabilizationTotal MCG Tax SupportedDebt ServiceMCPSMontgomery CollegeM-NCPPCTotal All Tax Supported
 Beginning Fund Balance488837806470133699497508170064366853166738451030791515
 Revenues712288924300002916416048898437322029009740140851240885191759402226164089458
 Net Transfers-1613461530391680-4305899044526441900-760000-317758618116700
 TOTAL RESOURCES59982655346916867617752954090046454528470909740140851876953721894364817212997673
 Contributions000-22514350220210237532614905969600
 To CIP: Current Revenue000-204502000000-450000-204952000
 Expenditures -59778605-34691680-2193102549-452847090-3076389411-283758780-181432632-6187530462
 TOTAL USE OF RESOURCES-59778605-34691680-4649039571-452847090-974014085-134699084-181882632-6392482462
 ESTIMATED FY24 ENDING FUND BALANCE204050067617752975996507400529962887553849820515211
 Less Designated Fund Balance00-676177529-6761775290000-676177529
 Less Change in Designated Fund Balance0004786810000478681
 Less Claims on Fund Balance000000000
 Projected Undesignated Fund Balance To Fund FY25204050008426622600529962887553849144816363