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 FY26)
sortPlaceholderTitleGeneral FundBethesda UrbanSil Spr UrbanWheaton UrbanNoise AbatementMass TransitFire
 Beginning Fund Balance381871199-218666-1059743886720-5801686-24141288
 Revenues4624785232109964112621952963770256145644347551818
 Net Transfers-3608161092961881391297430652220-52608065-13870359
 TOTAL RESOURCES46458403223842856506919537502710197735893309540171
 Contributions-2488052034000000
 To CIP: Current Revenue-9309300000005118000-1541000
 Expenditures -1830303771-4007718-5007296-35803540-202336772-328421584
 TOTAL USE OF RESOURCES-4411448805-4007718-5007296-35803540-197218772-329962584
 ESTIMATED FY26 ENDING FUND BALANCE234391517-164862618991699170517121-20422413
 Less Designated Fund Balance0000000
 Less Change in Designated Fund Balance2500000000000
 Less Claims on Fund Balance0000000
 Projected Undesignated Fund Balance To Fund FY27236891517-164862618991699170517121-20422413



sortPlaceholderTitleRecreationEconomic DevelopmentRevenue StabilizationTotal MCG Tax SupportedDebt ServiceMCPSMontgomery CollegeM-NCPPCTotal All Tax Supported
 Beginning Fund Balance485506521305874686011886106339755702147815745655697162869441146818355
 Revenues7373757479053328165110533445164218990010159964511353155491873883896673341931
 Net Transfers-1564200038689090-4291275474335853900-17125000-3963238-16630395
 TOTAL RESOURCES6295063925965316714176996596872165243377529010374746081638462461997120957803529891
 Contributions000-24880520340233864233814940969600
 To CIP: Current Revenue000-89516000000-450000-89966000
 Expenditures -62808214-259653160-2463048543-433775290-3376116946-295131931-193291133-6761363843
 TOTAL USE OF RESOURCES-62808214-259653160-5040616577-433775290-1037474608-145722235-193741133-6851329843
 ESTIMATED FY26 ENDING FUND BALANCE142425071417699692810507500181240115970962952200048
 Less Designated Fund Balance00-714176996-7141769960000-714176996
 Less Change in Designated Fund Balance000250000000002500000
 Less Claims on Fund Balance000000000
 Projected Undesignated Fund Balance To Fund FY271424250021642807900181240115970962240523052



SCHEDULE A2 - TAX SUPPORTED FUND BALANCES (Fiscal Year FY27)
sortPlaceholderTitleGeneral FundBethesda UrbanSil Spr UrbanWheaton UrbanNoise AbatementMass TransitFire
 Beginning Fund Balance236891517-164862618991699170517121-20422413
 Revenues4855900470113349012014522981290264462214350691603
 Net Transfers-4093569423115831417044633922470-49444570-16258820
 TOTAL RESOURCES46834350454084459543379738602930215534765314010370
 Contributions-2673948056000000
 To CIP: Current Revenue-846700000000-2407000-1729000
 Expenditures -1879052249-3982290-5297895-37637860-212797283-311700388
 TOTAL USE OF RESOURCES-4637670305-3982290-5297895-37637860-215204283-313429388
 ESTIMATED FY26 ENDING FUND BALANCE45764740102169135902965070330482580982
 Less Designated Fund Balance0000000
 Less Change in Designated Fund Balance0000000
 Less Claims on Fund Balance0000000
 Projected Undesignated Fund Balance To Fund FY2745764740102169135902965070330482580982



sortPlaceholderTitleRecreationEconomic DevelopmentRevenue StabilizationTotal MCG Tax SupportedDebt ServiceMCPSMontgomery CollegeM-NCPPCTotal All Tax Supported
 Beginning Fund Balance142425071417699693060507500181240115970962954700048
 Revenues7991938243000021968790557662325918030010286593721437421742066111266955816231
 Net Transfers-1482463037434200-4754630184632866500-760000-4062743-16999111
 TOTAL RESOURCES652371774173420736145786603176531646346695010286593721611061852085193457893517168
 Contributions000-26739480560251823836015570969600
 To CIP: Current Revenue000-88806000000-450000-89256000
 Expenditures -65138363-41734200-2486523403-463466950-3546897732-308063096-200705364-7005656545
 TOTAL USE OF RESOURCES-65138363-41734200-5249277459-463466950-1028659372-152353400-201155364-7094912545
 ESTIMATED FY26 ENDING FUND BALANCE9881407361457867824878570087527857363981798604623
 Less Designated Fund Balance00-736145786-7361457860000-736145786
 Less Change in Designated Fund Balance000000000
 Less Claims on Fund Balance000000000
 Projected Undesignated Fund Balance To Fund FY27988140046342071008752785736398162458837