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 FY25)
sortPlaceholderTitleGeneral FundBethesda UrbanSil Spr UrbanWheaton UrbanNoise AbatementMass TransitFire
 Beginning Fund Balance378758731198905745371209880-8276095-12946518
 Revenues4313639153115989513017922991920263505980330258771
 Net Transfers-3286804772441215356913235074380-55406025-21603801
 TOTAL RESOURCES43637174073800015494546139276180199823860295708452
 Contributions-2277702034000000
 To CIP: Current Revenue-1901890000000-9218000-7620000
 Expenditures -1678938971-3719141-4953206-35577600-197695835-309547282
 TOTAL USE OF RESOURCES-4146830005-3719141-4953206-35577600-206913835-317167282
 ESTIMATED FY25 ENDING FUND BALANCE21688740280874-77453698580-7089975-21458830
 Less Designated Fund Balance0000000
 Less Change in Designated Fund Balance000004786810
 Less Claims on Fund Balance-6380000000000
 Projected Undesignated Fund Balance To Fund FY2621050740280874-77453698580-6611294-21458830



sortPlaceholderTitleRecreationEconomic DevelopmentRevenue StabilizationTotal MCG Tax SupportedDebt ServiceMCPSMontgomery CollegeM-NCPPCTotal All Tax Supported
 Beginning Fund Balance688929720631698649232474103391211901189305758270358223792831126454817
 Revenues7223887012680003563092050199200912029009772470731290442661796817116306096041
 Net Transfers-1582240431932490-4088016734301059590-9920000-31781928206094
 TOTAL RESOURCES633057632509294768486339456450305374303088599891401301773946241988828027440756952
 Contributions000-22777020340212864233814905969600
 To CIP: Current Revenue000-207027000000-450000-207477000
 Expenditures -58565253-250929470-2282687913-430308859-3117782468-281993033-182674289-6295446562
 TOTAL USE OF RESOURCES-58565253-250929470-4767416947-430308859-989140130-132933337-183124289-6502923562
 ESTIMATED FY25 ENDING FUND BALANCE47405100684863394877613590004446128715758513937833390
 Less Designated Fund Balance00-684863394-6848633940000-684863394
 Less Change in Designated Fund Balance0004786810000478681
 Less Claims on Fund Balance000-63800000000-6380000
 Projected Undesignated Fund Balance To Fund FY26474051000186848877004446128715758513247068677



SCHEDULE A2 - TAX SUPPORTED FUND BALANCES (Fiscal Year FY26)
sortPlaceholderTitleGeneral FundBethesda UrbanSil Spr UrbanWheaton UrbanNoise AbatementMass TransitFire
 Beginning Fund Balance21050740280874-77453698580-6611294-21458830
 Revenues4558870741116389612450093056230259989720347487869
 Net Transfers-3649109922961881391297430652220-52766504-14067610
 TOTAL RESOURCES44044671514206651515023837407030200611922311961429
 Contributions-2488052034000000
 To CIP: Current Revenue-9659300000005118000-1541000
 Expenditures -1752160128-4021251-4880102-36795530-205787901-310083473
 TOTAL USE OF RESOURCES-4336805162-4021251-4880102-36795530-200669901-311624473
 ESTIMATED FY25 ENDING FUND BALANCE67661989185400270136611500-57979336956
 Less Designated Fund Balance0000000
 Less Change in Designated Fund Balance250000000001756240
 Less Claims on Fund Balance0000000
 Projected Undesignated Fund Balance To Fund FY2670161989185400270136611500117645336956



sortPlaceholderTitleRecreationEconomic DevelopmentRevenue StabilizationTotal MCG Tax SupportedDebt ServiceMCPSMontgomery CollegeM-NCPPCTotal All Tax Supported
 Beginning Fund Balance47405100684863394871712271004446128715758513931932071
 Revenues7436368243000030004990527447904818994010159964511351798611893419946615187294
 Net Transfers-1587463537507820-4339288824383867250-17285000-3984958-16812115
 TOTAL RESOURCES632295574180782714868384571226243743857666510159964511623561482011155497530307250
 Contributions000-24880520340233864233814940969600
 To CIP: Current Revenue000-93016000000-450000-93466000
 Expenditures -62850320-41807820-2348261028-438576665-3354638789-295686244-193291133-6630453859
 TOTAL USE OF RESOURCES-62850320-41807820-4929329062-438576665-1015996451-146276548-193741133-6723919859
 ESTIMATED FY25 ENDING FUND BALANCE379237071486838478293337500160796007374416806387391
 Less Designated Fund Balance00-714868384-7148683840000-714868384
 Less Change in Designated Fund Balance000267562400002675624
 Less Claims on Fund Balance000000000
 Projected Undesignated Fund Balance To Fund FY2637923700707406150016079600737441694194631