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
 Revenues4626460138109964112866502963770256145644347551818
 Net Transfers-3585698972961881391297430652220-52608065-13870359
 TOTAL RESOURCES46497614403842856509365037502710197735893309540171
 Contributions-2488052034000000
 To CIP: Current Revenue-9309300000005118000-1541000
 Expenditures -1836376068-4007718-4969368-35406180-204434143-329198799
 TOTAL USE OF RESOURCES-4417521102-4007718-4969368-35406180-199316143-330739799
 ESTIMATED FY26 ENDING FUND BALANCE232240338-1648621242822096530-1580250-21199628
 Less Designated Fund Balance0000000
 Less Change in Designated Fund Balance2500000000000
 Less Claims on Fund Balance0000000
 Projected Undesignated Fund Balance To Fund FY27234740338-1648621242822096530-1580250-21199628



sortPlaceholderTitleRecreationEconomic DevelopmentRevenue StabilizationTotal MCG Tax SupportedDebt ServiceMCPSMontgomery CollegeM-NCPPCTotal All Tax Supported
 Beginning Fund Balance485506521305874686011886106339755702147815745655697162869441146818355
 Revenues7373757479053328165110533615100318990010159964511353155491873883896675041292
 Net Transfers-1558821215689090-4291275474335853900-17125000-3963238-16630395
 TOTAL RESOURCES6300442723665316714176996597042101343377529010374746081638462461997120957805229252
 Contributions000-24880520340233864233814940969600
 To CIP: Current Revenue000-89516000000-450000-89966000
 Expenditures -61765158-236653160-2468574706-433775290-3376116946-295131931-193291133-6766890006
 TOTAL USE OF RESOURCES-61765158-236653160-5046142740-433775290-1037474608-145722235-193741133-6856856006
 ESTIMATED FY26 ENDING FUND BALANCE1239269071417699692427827300181240115970962948373246
 Less Designated Fund Balance00-714176996-7141769960000-714176996
 Less Change in Designated Fund Balance000250000000002500000
 Less Claims on Fund Balance000000000
 Projected Undesignated Fund Balance To Fund FY2712392690021260127700181240115970962236696250



SCHEDULE A2 - TAX SUPPORTED FUND BALANCES (Fiscal Year FY27)
sortPlaceholderTitleGeneral FundBethesda UrbanSil Spr UrbanWheaton UrbanNoise AbatementMass TransitFire
 Beginning Fund Balance234740338-1648621242822096530-1580250-21199628
 Revenues4769155001113349012014522981290264462214351214151
 Net Transfers-4069891233115831410782433525110-49382730-16212610
 TOTAL RESOURCES45969062164084459543355838602930213499234313801913
 Contributions-2608428852000000
 To CIP: Current Revenue-885020000000-2407000-1729000
 Expenditures -1859436546-3982290-5297895-37641040-210922809-311940036
 TOTAL USE OF RESOURCES-4556367398-3982290-5297895-37641040-213329809-313669036
 ESTIMATED FY26 ENDING FUND BALANCE40538818102169135663961890169425132877
 Less Designated Fund Balance0000000
 Less Change in Designated Fund Balance0000000
 Less Claims on Fund Balance0000000
 Projected Undesignated Fund Balance To Fund FY2740538818102169135663961890169425132877



sortPlaceholderTitleRecreationEconomic DevelopmentRevenue StabilizationTotal MCG Tax SupportedDebt ServiceMCPSMontgomery CollegeM-NCPPCTotal All Tax Supported
 Beginning Fund Balance1239269071417699692677827300181240115970962950873246
 Revenues7877944643000021968790548926040217639010286593721437421742085351116870373449
 Net Transfers-1476933037434200-4730342074622905600-760000-4962743-16466390
 TOTAL RESOURCES652493854173420736145786594300446846246695010286593721611061852095433307804780305
 Contributions000-26084288520245731915615110969600
 To CIP: Current Revenue000-92638000000-450000-93088000
 Expenditures -65050361-41734200-2465185190-462466950-3485978528-303463096-201646079-6918739843
 TOTAL USE OF RESOURCES-65050361-41734200-5166252042-462466950-1028659372-152353400-202096079-7011827843
 ESTIMATED FY26 ENDING FUND BALANCE19902407361457867767524260087527857447251792952462
 Less Designated Fund Balance00-736145786-7361457860000-736145786
 Less Change in Designated Fund Balance000000000
 Less Claims on Fund Balance000000000
 Projected Undesignated Fund Balance To Fund FY271990240040606640008752785744725156806676