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
 Revenues4154433643111646211773863306430245727521308345364
 Net Transfers-4133107032414724302757827804320-4505144-15842794
 TOTAL RESOURCES41644406073809514430502332548890239650412290142280
 Contributions-2154548731000000
 To CIP: Current Revenue-1434020000000-62239000-6380000
 Expenditures -1557916789-3532381-4353664-31728310-188887710-286259370
 TOTAL USE OF RESOURCES-3855867520-3532381-4353664-31728310-251126710-292639370
 ESTIMATED FY24 ENDING FUND BALANCE308573087277133-48641820580-11476298-2497090
 Less Designated Fund Balance0000000
 Less Change in Designated Fund Balance000009148270
 Less Claims on Fund Balance4000000000000
 Projected Undesignated Fund Balance To Fund FY25312573087277133-48641820580-10561471-2497090



sortPlaceholderTitleRecreationEconomic DevelopmentRevenue StabilizationTotal MCG Tax SupportedDebt ServiceMCPSMontgomery CollegeM-NCPPCTotal All Tax Supported
 Beginning Fund Balance527360993215060996500910360783810822510956788853103049371111397280
 Revenues6934922043000037048360481857611718601859335112571297589111792544196062960889
 Net Transfers-14791149221714970-4180555594307217420-8358037-26076411700505
 TOTAL RESOURCES598316802353364764701336954365989394325819279417363661781897271869517157176058674
 Contributions000-21545487310200548903514905969600
 To CIP: Current Revenue000-212021000000-450000-212471000
 Expenditures -53766322-235336470-2122040232-432581927-2947225401-262882570-169827870-5934558000
 TOTAL USE OF RESOURCES-53766322-235336470-4488609963-432581927-941736366-113822874-170277870-6147029000
 ESTIMATED FY24 ENDING FUND BALANCE606535806470133699479889760064366853166738451029029674
 Less Designated Fund Balance00-647013369-6470133690000-647013369
 Less Change in Designated Fund Balance0009148270000914827
 Less Claims on Fund Balance000400000000004000000
 Projected Undesignated Fund Balance To Fund FY25606535800305890434006436685316673845386931132



SCHEDULE A2 - TAX SUPPORTED FUND BALANCES (Fiscal Year FY25)
sortPlaceholderTitleGeneral FundBethesda UrbanSil Spr UrbanWheaton UrbanNoise AbatementMass TransitFire
 Beginning Fund Balance312573087277133-48641820580-10561471-2497090
 Revenues4189913438116554712324403480560266945737325279019
 Net Transfers-3458166842441215356913235074380-58731828-22458040
 TOTAL RESOURCES41566698413883895475293139375520197652438300323889
 Contributions-2277702034000000
 To CIP: Current Revenue-2083480000000-9218000-7620000
 Expenditures -1639692933-3800017-4607137-37573710-188541034-292436391
 TOTAL USE OF RESOURCES-4125742967-3800017-4607137-37573710-197759034-300056391
 ESTIMATED FY24 ENDING FUND BALANCE30926874838781457941801810-106596267498
 Less Designated Fund Balance0000000
 Less Change in Designated Fund Balance000004786810
 Less Claims on Fund Balance0000000
 Projected Undesignated Fund Balance To Fund FY2530926874838781457941801810372085267498



sortPlaceholderTitleRecreationEconomic DevelopmentRevenue StabilizationTotal MCG Tax SupportedDebt ServiceMCPSMontgomery CollegeM-NCPPCTotal All Tax Supported
 Beginning Fund Balance606535806470133699529038030064366853166738451033944501
 Revenues699752164300002916416048850711312029009772470731255325921772355926165289288
 Net Transfers-1609031537391680-4298399144521442000-10110000-31775869016700
 TOTAL RESOURCES59950259416916867617752954081350204523471009772470731797894451907318517208250489
 Contributions000-22777020340212864233814905969600
 To CIP: Current Revenue000-225186000000-450000-225636000
 Expenditures -59634144-41691680-2197255713-452347100-3105889411-283758780-183397059-6222648063
 TOTAL USE OF RESOURCES-59634144-41691680-4700143747-452347100-977247073-134699084-183847059-6448284063
 ESTIMATED FY24 ENDING FUND BALANCE316115067617752970799127300450903616884792759966426
 Less Designated Fund Balance00-676177529-6761775290000-676177529
 Less Change in Designated Fund Balance0004786810000478681
 Less Claims on Fund Balance000000000
 Projected Undesignated Fund Balance To Fund FY2531611500322924250045090361688479284267578