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 A4 - Fiscal Summary By Fund
sortPlaceholderTitleACTUAL FY24BUDGET FY25EST FY25APPR FY26% CHG BUD/APPR
 TAX SUPPORTED     
 Montgomery County Government     
 County General Fund     
 BEGINNING FUND BALANCE423317667312573087378758731210507402-32.700000000000000
 REVENUES     
 Investment Income31857016.0021437740.0026150060.0022021110.002.700000000000000
 Miscellaneous18355879.0014320201.0015020201.0015962201.0011.500000000000000
 Intergovernmental159098520.0086458621.0086235863.00102495008.0018.500000000000000
 Charges for Services11066831.0013903904.0013527599.0015441338.0011.100000000000000
 Licenses & Permits12319611.0014763903.0014696123.0016669748.0012.900000000000000
 Fines & Forfeitures28536036.0026969000.0029601500.0029608900.009.800000000000000
 Taxes3947287892.004012060069.004128407807.004356672436.008.600000000000000
 Total REVENUES4208521785.004189913438.004313639153.004558870741.008.800000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-439767574.00-404849976.00-387713769.00-397504823.00-1.800000000000000
 To Component Units/Agencies-12244029.00-11948912.00-11948912.00-11806558.00-1.200000000000000
 From Tax Supported Funds28484269.0046652760.0046652760.0036263813.00-22.300000000000000
 To Non-Tax Supported Funds-34153239.00-34675798.00-34675798.00-39004921.0012.500000000000000
 To Internal Service Funds-5200000.000.000.000.000.000000000000000
 From Non-Tax Supported Funds52814597.0059005242.0059005242.0047141497.00-20.100000000000000
 Total NET INTER-FUND TRANSFERS-410065976.00-345816684.00-328680477.00-364910992.005.500000000000000
 CONTRIBUTIONS TO/FROM OTHER FUNDS     
 County Contribution to CIP Fund-152076960.00-208348000.00-190189000.00-96593000.00-53.600000000000000
 To Tax Supported Funds-2154548731.00-2277702034.00-2277702034.00-2488052034.009.200000000000000
 Total CONTRIBUTIONS TO/FROM OTHER FUNDS-2306625691.00-2486050034.00-2467891034.00-2584645034.004.000000000000000
 Total Resources1915147785.001670619807.001895826373.001819822117.008.900000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-1552255983.00-1639692933.00-1678938971.00-1752160128.006.900000000000000
 Adjustment for Prior Year Encumbrances/Reserves15866929.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-1536389054.00-1639692933.00-1678938971.00-1752160128.006.900000000000000
 CLAIMS ON FUND     
 Set Aside: Future Needs0.000.00-6380000.000.000.000000000000000
 Designated Reserves0.000.000.002500000.000.000000000000000
 Total CLAIMS ON FUND0.000.00-6380000.002500000.000.000000000000000
 Total Use of Resources-1536389054.00-1639692933.00-1685318971.00-1749660128.006.700000000000000
 PROJECTED FUND BALANCE378758731.0030926874.00210507402.0070161989.00126.900000000000000
 Bethesda Urban District     
 BEGINNING FUND BALANCE27832827713319890580874-70.800000000000000
 REVENUES     
 Charges for Services209132.00183975.00233192.00183975.000.000000000000000
 Taxes813121.00981572.00926703.00979921.00-0.200000000000000
 Total REVENUES1022253.001165547.001159895.001163896.00-0.100000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-22033.00-23660.00-23660.00-25961.009.700000000000000
 From Tax Supported Funds432923.00883753.00883753.001406720.0059.200000000000000
 From Non-Tax Supported Funds2003834.001581122.001581122.001581122.000.000000000000000
 Total NET INTER-FUND TRANSFERS2414724.002441215.002441215.002961881.0021.300000000000000
 Total Resources3715305.003883895.003800015.004206651.008.300000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-3490491.00-3800017.00-3719141.00-4021251.005.800000000000000
 Adjustment for Prior Year Encumbrances/Reserves-25909.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-3516400.00-3800017.00-3719141.00-4021251.005.800000000000000
 Total Use of Resources-3516400.00-3800017.00-3719141.00-4021251.005.800000000000000
 PROJECTED FUND BALANCE198905.0083878.0080874.00185400.00121.000000000000000
 Friendship Heights Urban District     
 BEGINNING FUND BALANCE00-771898-7718980.000000000000000
 REVENUES     
 Charges for Services0.00617518.00617518.00617518.000.000000000000000
 Total REVENUES0.00617518.00617518.00617518.000.000000000000000
 Total Resources0.00617518.00-154380.00-154380.00-125.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-771898.00-617518.00-617518.00-617518.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-771898.00-617518.00-617518.00-617518.000.000000000000000
 Total Use of Resources-771898.00-617518.00-617518.00-617518.000.000000000000000
 PROJECTED FUND BALANCE-771898.000.00-771898.00-771898.000.000000000000000
 Silver Spring Urban District     
 BEGINNING FUND BALANCE100059-4864174537-7745-84.100000000000000
 REVENUES     
 Charges for Services189467.00120000.00238940.00120000.000.000000000000000
 Taxes991335.001112440.001062852.001125009.001.100000000000000
 Total REVENUES1180802.001232440.001301792.001245009.001.000000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-537282.00-630799.00-630799.00-679922.007.800000000000000
 From Tax Supported Funds922279.002141467.002141467.004442896.00107.500000000000000
 From Non-Tax Supported Funds2642581.002058464.002058464.00150000.00-92.700000000000000
 Total NET INTER-FUND TRANSFERS3027578.003569132.003569132.003912974.009.600000000000000
 Total Resources4308439.004752931.004945461.005150238.008.400000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-4389007.00-4607137.00-4953206.00-4880102.005.900000000000000
 Adjustment for Prior Year Encumbrances/Reserves155105.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-4233902.00-4607137.00-4953206.00-4880102.005.900000000000000
 Total Use of Resources-4233902.00-4607137.00-4953206.00-4880102.005.900000000000000
 PROJECTED FUND BALANCE74537.00145794.00-7745.00270136.0085.300000000000000
 Wheaton Urban District     
 BEGINNING FUND BALANCE14381482058120988369858350.700000000000000
 REVENUES     
 Miscellaneous15.000.000.000.000.000000000000000
 Charges for Services1641.000.0010401.000.000.000000000000000
 Taxes273890.00348056.00288791.00305623.00-12.200000000000000
 Total REVENUES275546.00348056.00299192.00305623.00-12.200000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-343889.00-484348.00-484348.00-465636.00-3.900000000000000
 From Tax Supported Funds2624321.003766786.003766786.003305858.00-12.200000000000000
 From Non-Tax Supported Funds500000.00225000.00225000.00225000.000.000000000000000
 Total NET INTER-FUND TRANSFERS2780432.003507438.003507438.003065222.00-12.600000000000000
 Total Resources3199792.003937552.003927618.003740703.00-5.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-3129835.00-3757371.00-3557760.00-3679553.00-2.100000000000000
 Adjustment for Prior Year Encumbrances/Reserves51031.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-3078804.00-3757371.00-3557760.00-3679553.00-2.100000000000000
 Total Use of Resources-3078804.00-3757371.00-3557760.00-3679553.00-2.100000000000000
 PROJECTED FUND BALANCE120988.00180181.00369858.0061150.00-66.100000000000000
 Mass Transit     
 BEGINNING FUND BALANCE-1571965-10561471-8276095-6611294-37.400000000000000
 REVENUES     
 Miscellaneous52321.000.00-9351.000.000.000000000000000
 Intergovernmental42111370.0041575573.0041666067.0042780825.002.900000000000000
 Charges for Services9409343.0010518408.007339648.006274383.00-40.300000000000000
 Licenses & Permits57115.0080000.0032000.0080000.000.000000000000000
 Fines & Forfeitures1030727.00800000.00963515.00960000.0020.000000000000000
 Taxes192537043.00213971756.00213514101.00209894512.00-1.900000000000000
 Total REVENUES245197919.00266945737.00263505980.00259989720.00-2.600000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-47035405.00-59263138.00-55937335.00-53297814.00-10.100000000000000
 From Tax Supported Funds42555310.00531310.00531310.00531310.000.000000000000000
 Total NET INTER-FUND TRANSFERS-4480095.00-58731828.00-55406025.00-52766504.00-10.200000000000000
 Total Resources239145859.00197652438.00199823860.00200611922.001.500000000000000
 CIP CURRENT REVENUE-11447401.00-9218000.00-9218000.005118000.00-155.500000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-188609873.00-188541034.00-197695835.00-205787901.009.100000000000000
 Adjustment for Prior Year Encumbrances/Reserves-47364680.000.000.000.000.000000000000000
 Debt Service - Other0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-235974553.00-188541034.00-197695835.00-205787901.009.100000000000000
 CLAIMS ON FUND     
 Designated Reserves0.00478681.00478681.00175624.00-63.300000000000000
 Total CLAIMS ON FUND0.00478681.00478681.00175624.00-63.300000000000000
 Total Use of Resources-247421954.00-197280353.00-206435154.00-200494277.001.600000000000000
 PROJECTED FUND BALANCE-8276095.00372085.00-6611294.00117645.00-68.400000000000000
 Fire     
 BEGINNING FUND BALANCE-2360290-2497090-12946518-21458830759.400000000000000
 REVENUES     
 Miscellaneous923460.00244882.00600000.000.00-100.000000000000000
 Intergovernmental18908764.0013700000.008941338.0013700000.000.000000000000000
 Charges for Services15069828.0023000000.0033000000.0025030000.008.800000000000000
 Taxes267596022.00288334137.00287717433.00308757869.007.100000000000000
 Total REVENUES302498074.00325279019.00330258771.00347487869.006.800000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-16180506.00-22708040.00-21853801.00-14317610.00-36.900000000000000
 From Tax Supported Funds250000.00250000.00250000.00250000.000.000000000000000
 Total NET INTER-FUND TRANSFERS-15930506.00-22458040.00-21603801.00-14067610.00-37.400000000000000
 Total Resources284207278.00300323889.00295708452.00311961429.003.900000000000000
 CIP CURRENT REVENUE-1380568.00-7620000.00-7620000.00-1541000.00-79.800000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-289184258.00-292436391.00-309547282.00-310083473.006.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves-6588970.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-295773228.00-292436391.00-309547282.00-310083473.006.000000000000000
 Total Use of Resources-297153796.00-300056391.00-317167282.00-311624473.003.900000000000000
 PROJECTED FUND BALANCE-12946518.00267498.00-21458830.00336956.0026.000000000000000
 Recreation     
 BEGINNING FUND BALANCE5273609606535868892974740510-21.800000000000000
 REVENUES     
 Miscellaneous37112.00120232.00120232.00165464.0037.600000000000000
 Charges for Services5601811.003410187.005700000.003410187.000.000000000000000
 Taxes65014084.0066444797.0066418638.0070788031.006.500000000000000
 Total REVENUES70653007.0069975216.0072238870.0074363682.006.300000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-19200444.00-20500015.00-19232104.00-20584335.000.400000000000000
 From Tax Supported Funds1009700.001009700.001009700.001009700.000.000000000000000
 From Non-Tax Supported Funds3400000.003400000.002400000.003700000.008.800000000000000
 Total NET INTER-FUND TRANSFERS-14790744.00-16090315.00-15822404.00-15874635.00-1.300000000000000
 Total Resources61135872.0059950259.0063305763.0063229557.005.500000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-55198418.00-59634144.00-58565253.00-62850320.005.400000000000000
 Adjustment for Prior Year Encumbrances/Reserves951843.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-54246575.00-59634144.00-58565253.00-62850320.005.400000000000000
 Total Use of Resources-54246575.00-59634144.00-58565253.00-62850320.005.400000000000000
 PROJECTED FUND BALANCE6889297.00316115.004740510.00379237.0020.000000000000000
 Economic Development Fund     
 BEGINNING FUND BALANCE93215002063169800.000000000000000
 REVENUES     
 Investment Income119199.0055000.00630000.0055000.000.000000000000000
 Miscellaneous351718.00375000.00638000.00375000.000.000000000000000
 Total REVENUES470917.00430000.001268000.00430000.000.000000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds22171497.003739168.003193249.003750782.000.300000000000000
 Total NET INTER-FUND TRANSFERS22171497.003739168.003193249.003750782.000.300000000000000
 Total Resources23574564.004169168.0025092947.004180782.000.300000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-2942866.00-4169168.00-25092947.00-4180782.000.300000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-2942866.00-4169168.00-25092947.00-4180782.000.300000000000000
 Total Use of Resources-2942866.00-4169168.00-25092947.00-4180782.000.300000000000000
 PROJECTED FUND BALANCE20631698.000.000.000.000.000000000000000
 Revenue Stabilization Fund     
 BEGINNING FUND BALANCE6099650096470133696492324746848633945.800000000000000
 REVENUES     
 Investment Income39267465.0029164160.0035630920.0030004990.002.900000000000000
 Total REVENUES39267465.0029164160.0035630920.0030004990.002.900000000000000
 Total Resources649232474.00676177529.00684863394.00714868384.005.700000000000000
 DESIGNATED FUND BALANCE649232474.00676177529.00684863394.00714868384.005.700000000000000
 Debt Service     
 Debt Service     
 BEGINNING FUND BALANCE00000.000000000000000
 REVENUES     
 Intergovernmental1924440.00202900.00202900.00189940.00-6.400000000000000
 Total REVENUES1924440.00202900.00202900.00189940.00-6.400000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds424636830.00449485032.00427446791.00435915022.00-3.000000000000000
 From Internal Service Funds514250.00516300.00516300.00325650.00-36.900000000000000
 From Non-Tax Supported Funds2145820.002142868.002142868.002146053.000.100000000000000
 Total NET INTER-FUND TRANSFERS427296900.00452144200.00430105959.00438386725.00-3.000000000000000
 Total Resources429221340.00452347100.00430308859.00438576665.00-3.000000000000000
 APPROPRIATION/EXPENDITURE     
 Debt Service - GO Bonds-404261965.00-422316560.00-403983219.00-408290190.00-3.300000000000000
 Debt Service - Other-24959375.00-30030540.00-26325640.00-30286475.000.900000000000000
 Total APPROPRIATION/EXPENDITURE-429221340.00-452347100.00-430308859.00-438576665.00-3.000000000000000
 Total Use of Resources-429221340.00-452347100.00-430308859.00-438576665.00-3.000000000000000
 PROJECTED FUND BALANCE0.000.000.000.000.000000000000000
 Montgomery County Public Schools     
 Current Fund MCPS     
 BEGINNING FUND BALANCE822510901189305700.000000000000000
 REVENUES     
 Investment Income8441251.000.000.000.000.000000000000000
 Miscellaneous3022759.003000000.003000000.006685689.00122.900000000000000
 Intergovernmental933674442.00970601451.00970601451.001005502829.003.600000000000000
 Charges for Services1461651.003645622.003645622.003807933.004.500000000000000
 Total REVENUES946600103.00977247073.00977247073.001015996451.004.000000000000000
 CONTRIBUTIONS TO/FROM OTHER FUNDS     
 County Contribution to Current/Other Fund2005489035.002128642338.002128642338.002338642338.009.900000000000000
 County Contribution to CIP Fund28603000.0027087000.0032087000.0020792000.00-23.200000000000000
 Total CONTRIBUTIONS TO/FROM OTHER FUNDS2034092035.002155729338.002160729338.002359434338.009.400000000000000
 Total Resources2988917247.003132976411.003149869468.003375430789.007.700000000000000
 CIP CURRENT REVENUE-28603000.00-27087000.00-32087000.00-20792000.00-23.200000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-2977136015.00-3105889411.00-3117782468.00-3354638789.008.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves28714825.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-2948421190.00-3105889411.00-3117782468.00-3354638789.008.000000000000000
 Total Use of Resources-2977024190.00-3132976411.00-3149869468.00-3375430789.007.700000000000000
 PROJECTED FUND BALANCE11893057.000.000.000.000.000000000000000
 Montgomery College     
 Current Fund MC     
 BEGINNING FUND BALANCE56182783636827835757312043593049-31.500000000000000
 REVENUES     
 Investment Income2382070.001700000.002000000.002235000.0031.500000000000000
 Miscellaneous1667582.003373949.00550000.002000000.00-40.700000000000000
 Intergovernmental58098291.0056514579.0056464579.0058322994.003.200000000000000
 Charges for Services66174761.0063926064.0070008687.0072600367.0013.600000000000000
 Total REVENUES128322704.00125514592.00129023266.00135158361.007.700000000000000
 NET INTER-FUND TRANSFERS     
 To Non-Tax Supported Funds-7257221.00-10110000.00-9920000.00-17285000.0071.000000000000000
 Total NET INTER-FUND TRANSFERS-7257221.00-10110000.00-9920000.00-17285000.0071.000000000000000
 CONTRIBUTIONS TO/FROM OTHER FUNDS     
 County Contribution to Current/Other Fund148409696.00148409696.00148409696.00148759696.000.200000000000000
 County Contribution to CIP Fund13802514.007584000.007584000.0015084000.0098.900000000000000
 Total CONTRIBUTIONS TO/FROM OTHER FUNDS162212210.00155993696.00155993696.00163843696.005.000000000000000
 Total Resources339460476.00335081071.00332670082.00325310106.00-2.900000000000000
 CIP CURRENT REVENUE-13802514.00-7584000.00-7584000.00-15084000.0098.900000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-268084842.00-283008780.00-281493033.00-294936244.004.200000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-268084842.00-283008780.00-281493033.00-294936244.004.200000000000000
 Total Use of Resources-281887356.00-290592780.00-289077033.00-310020244.006.700000000000000
 PROJECTED FUND BALANCE57573120.0044488291.0043593049.0015289862.00-65.600000000000000
 Emergency Repair Fund     
 BEGINNING FUND BALANCE59954868407069723886823826.900000000000000
 REVENUES     
 Investment Income30838.0018000.0021000.0021500.0019.400000000000000
 Miscellaneous120620.000.000.000.000.000000000000000
 Total REVENUES151458.0018000.0021000.0021500.0019.400000000000000
 CONTRIBUTIONS TO/FROM OTHER FUNDS     
 County Contribution to Current/Other Fund250000.00250000.00250000.00250000.000.000000000000000
 Total CONTRIBUTIONS TO/FROM OTHER FUNDS250000.00250000.00250000.00250000.000.000000000000000
 Total Resources1001006.00952070.00968238.001139738.0019.700000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-303768.00-350000.00-100000.00-350000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-303768.00-350000.00-100000.00-350000.000.000000000000000
 Total Use of Resources-303768.00-350000.00-100000.00-350000.000.000000000000000
 PROJECTED FUND BALANCE697238.00602070.00868238.00789738.0031.200000000000000
 MC Grants Tax Supported Fund     
 BEGINNING FUND BALANCE00000.000000000000000
 CONTRIBUTIONS TO/FROM OTHER FUNDS     
 County Contribution to Current/Other Fund400000.00400000.00400000.00400000.000.000000000000000
 Total CONTRIBUTIONS TO/FROM OTHER FUNDS400000.00400000.00400000.00400000.000.000000000000000
 Total Resources400000.00400000.00400000.00400000.000.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-400000.00-400000.00-400000.00-400000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-400000.00-400000.00-400000.00-400000.000.000000000000000
 Total Use of Resources-400000.00-400000.00-400000.00-400000.000.000000000000000
 PROJECTED FUND BALANCE0.000.000.000.000.000000000000000
 Maryland-National Capital Park and Planning Commission     
 Administration Fund     
 BEGINNING FUND BALANCE307975138655027373629589507952.500000000000000
 REVENUES     
 Investment Income691453.0010000.00600000.00175000.001650.000000000000000
 Miscellaneous1057.000.000.000.000.000000000000000
 Intergovernmental476882.00480970.00480970.00505019.005.000000000000000
 Charges for Services539639.00221200.00221200.00276200.0024.900000000000000
 Taxes40285964.0041097188.0041083885.0041754721.001.600000000000000
 Total REVENUES41994995.0041809358.0042386055.0042710940.002.200000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds0.00-100000.00-100000.00-50000.00-50.000000000000000
 To Non-Tax Supported Funds-500000.00-950000.00-950000.00-1500000.0057.900000000000000
 Total NET INTER-FUND TRANSFERS-500000.00-1050000.00-1050000.00-1550000.0047.600000000000000
 Total Resources44574746.0044624860.0048709684.0047056019.005.400000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-37201117.00-43204550.00-42814605.00-45512242.005.300000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-37201117.00-43204550.00-42814605.00-45512242.005.300000000000000
 Total Use of Resources-37201117.00-43204550.00-42814605.00-45512242.005.300000000000000
 PROJECTED FUND BALANCE7373629.001420310.005895079.001543777.008.700000000000000
 Park Fund     
 BEGINNING FUND BALANCE721980512808343149999189863434-23.000000000000000
 REVENUES     
 Investment Income2137817.00125000.002040000.00775000.00520.000000000000000
 Miscellaneous108634.0047500.0047500.0096000.00102.100000000000000
 Intergovernmental4138538.004289641.004289641.004637840.008.100000000000000
 Charges for Services3731401.003613251.003613251.003653576.001.100000000000000
 Taxes127110567.00124952056.00124911608.00134933680.008.000000000000000
 Total REVENUES137226957.00133027448.00134902000.00144096096.008.300000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds50000.00150000.00150000.00100000.00-33.300000000000000
 Total NET INTER-FUND TRANSFERS50000.00150000.00150000.00100000.00-33.300000000000000
 Total Resources144496762.00145985791.00150051918.00154059530.005.500000000000000
 CIP CURRENT REVENUE-450000.00-450000.00-450000.00-450000.000.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-122112440.00-132209619.00-131876794.00-139842834.005.800000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Debt Service - Other-6934404.00-7861690.00-7861690.00-7936057.000.900000000000000
 Total APPROPRIATION/EXPENDITURE-129046844.00-140071309.00-139738484.00-147778891.005.500000000000000
 Total Use of Resources-129496844.00-140521309.00-140188484.00-148228891.005.500000000000000
 PROJECTED FUND BALANCE14999918.005464482.009863434.005830639.006.700000000000000
 ALA Debt Service Fund     
 BEGINNING FUND BALANCE53810573600.000000000000000
 REVENUES     
 Taxes2257191.002398786.002393656.002534958.005.700000000000000
 Total REVENUES2257191.002398786.002393656.002534958.005.700000000000000
 NET INTER-FUND TRANSFERS     
 To Internal Service Funds-2133236.00-2277586.00-2278192.00-2534958.0011.300000000000000
 Total NET INTER-FUND TRANSFERS-2133236.00-2277586.00-2278192.00-2534958.0011.300000000000000
 Total Resources129336.00121200.00121200.000.00-100.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-123600.00-121200.00-121200.000.00-100.000000000000000
 Total APPROPRIATION/EXPENDITURE-123600.00-121200.00-121200.000.00-100.000000000000000
 Total Use of Resources-123600.00-121200.00-121200.000.00-100.000000000000000
 PROJECTED FUND BALANCE5736.000.000.000.000.000000000000000
 NON-TAX SUPPORTED     
 Montgomery County Government     
 Grant Fund MCG     
 BEGINNING FUND BALANCE00000.000000000000000
 REVENUES     
 Investment Income465595.000.000.000.000.000000000000000
 Miscellaneous30089378.001365377.001365377.001150870.00-15.700000000000000
 Intergovernmental187174429.00159275671.00159275671.00167484109.005.200000000000000
 Charges for Services15841.000.000.000.000.000000000000000
 Total REVENUES217745243.00160641048.00160641048.00168634979.005.000000000000000
 Total Resources217745243.00160641048.00160641048.00168634979.005.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-217745243.00-161641048.00-161641048.00-169634979.004.900000000000000
 Total APPROPRIATION/EXPENDITURE-217745243.00-161641048.00-161641048.00-169634979.004.900000000000000
 Total Use of Resources-217745243.00-161641048.00-161641048.00-169634979.004.900000000000000
 PROJECTED FUND BALANCE0.00-1000000.00-1000000.00-1000000.000.000000000000000
 Water Quality Protection Fund     
 BEGINNING FUND BALANCE20104923166884312520932113379960-19.800000000000000
 REVENUES     
 Investment Income2314887.001987000.002100510.001768850.00-11.000000000000000
 Miscellaneous62306.000.000.000.000.000000000000000
 Charges for Services257774.0047500.0047500.0047500.000.000000000000000
 Taxes50441386.0052339440.0052339440.0056049687.007.100000000000000
 Total REVENUES53076353.0054373940.0054487450.0057866037.006.400000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-3039131.00-3425880.00-3425880.00-3783620.0010.400000000000000
 To Non-Tax Supported Funds-8701792.00-9446100.00-9446100.00-9921900.005.000000000000000
 Total NET INTER-FUND TRANSFERS-11740923.00-12871980.00-12871980.00-13705520.006.500000000000000
 Total Resources61440353.0058190391.0066824791.0057540477.00-1.100000000000000
 CIP CURRENT REVENUE-12781254.00-18090000.00-17609000.00-9451936.00-47.800000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-32568859.00-36010241.00-35835831.00-39377541.009.400000000000000
 Adjustment for Prior Year Encumbrances/Reserves9119081.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-23449778.00-36010241.00-35835831.00-39377541.009.400000000000000
 Total Use of Resources-36231032.00-54100241.00-53444831.00-48829477.00-9.700000000000000
 PROJECTED FUND BALANCE25209321.004090150.0013379960.008711000.00113.000000000000000
 Opioid Abatement     
 BEGINNING FUND BALANCE509531101064955994645970.000000000000000
 REVENUES     
 Investment Income506045.000.000.000.000.000000000000000
 Intergovernmental5519965.001563273.001563273.001563273.000.000000000000000
 Total REVENUES6026010.001563273.001563273.001563273.000.000000000000000
 Total Resources11121321.001563273.0012212832.0011027870.00605.400000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-471762.00-1563273.00-2748265.00-1579392.001.000000000000000
 Total APPROPRIATION/EXPENDITURE-471762.00-1563273.00-2748265.00-1579392.001.000000000000000
 Total Use of Resources-471762.00-1563273.00-2748265.00-1579392.001.000000000000000
 PROJECTED FUND BALANCE10649559.000.009464567.009448478.000.000000000000000
 Recreation Non-Tax Supported     
 BEGINNING FUND BALANCE478432559262264414786665677.800000000000000
 REVENUES     
 Investment Income108800.003100.0091830.0077050.002385.500000000000000
 Charges for Services8701349.008100000.008364192.008800000.008.600000000000000
 Total REVENUES8810149.008103100.008456022.008877050.009.600000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-3400000.00-3400000.00-2400000.00-3700000.008.800000000000000
 Total NET INTER-FUND TRANSFERS-3400000.00-3400000.00-2400000.00-3700000.008.800000000000000
 Total Resources5457992.004728692.006678666.006655716.0040.800000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-4835348.00-4700000.00-5200000.00-5000000.006.400000000000000
 Total APPROPRIATION/EXPENDITURE-4835348.00-4700000.00-5200000.00-5000000.006.400000000000000
 Total Use of Resources-4835348.00-4700000.00-5200000.00-5000000.006.400000000000000
 PROJECTED FUND BALANCE622644.0028692.001478666.001655716.005670.700000000000000
 Detention Center Non-Tax Supported     
 BEGINNING FUND BALANCE78967776435210574307737171.200000000000000
 REVENUES     
 Investment Income64266.0036450.0058310.0049100.0034.700000000000000
 Miscellaneous454938.00245065.00245065.00245065.000.000000000000000
 Total REVENUES519204.00281515.00303375.00294165.004.500000000000000
 Total Resources1308881.001045867.001360805.001067882.002.100000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-286094.00-683000.00-587088.00-543000.00-20.500000000000000
 Adjustment for Prior Year Encumbrances/Reserves34643.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-251451.00-683000.00-587088.00-543000.00-20.500000000000000
 Total Use of Resources-251451.00-683000.00-587088.00-543000.00-20.500000000000000
 PROJECTED FUND BALANCE1057430.00362867.00773717.00524882.0044.600000000000000
 Cable Television     
 BEGINNING FUND BALANCE153034020565832958139-1771232-186.100000000000000
 REVENUES     
 Investment Income73979.00117960.00117960.0092860.00-21.300000000000000
 Miscellaneous0.001000000.001000000.000.00-100.000000000000000
 Charges for Services20237036.0018862770.0018584474.0017106818.00-9.300000000000000
 Total REVENUES20311015.0019980730.0019702434.0017199678.00-13.900000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-4137111.00-10812185.00-10812185.00-9225989.00-14.700000000000000
 Total NET INTER-FUND TRANSFERS-4137111.00-10812185.00-10812185.00-9225989.00-14.700000000000000
 Total Resources17704244.0011225128.0011848388.006202457.00-44.700000000000000
 CIP CURRENT REVENUE-387402.00-3494000.00-3493999.00-3020000.00-13.600000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-13023139.00-6556970.00-6545969.00-5635170.00-14.100000000000000
 Adjustment for Prior Year Encumbrances/Reserves-1335564.000.00-3579652.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-14358703.00-6556970.00-10125621.00-5635170.00-14.100000000000000
 Total Use of Resources-14746105.00-10050970.00-13619620.00-8655170.00-13.900000000000000
 PROJECTED FUND BALANCE2958139.001174158.00-1771232.00-2452713.00-308.900000000000000
 Montgomery Housing Initiative     
 BEGINNING FUND BALANCE1096582751460681688543412018738133.600000000000000
 REVENUES     
 Investment Income10589467.004043580.005239820.004412480.009.100000000000000
 Miscellaneous23341535.005545006.005545006.005691600.002.600000000000000
 Charges for Services77120.004853742.003538950.004696758.00-3.200000000000000
 Taxes20865147.0022986826.0023057932.0025407109.0010.500000000000000
 Total REVENUES54873269.0037429154.0037381708.0040207947.007.400000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-553516.00-674116.00-674116.00-806644.0019.700000000000000
 From Tax Supported Funds33257439.0033674468.0033674468.0037924281.0012.600000000000000
 To Non-Tax Supported Funds-15300975.00-18294520.00-15844520.00-24337790.0033.000000000000000
 Total NET INTER-FUND TRANSFERS17402948.0014705832.0017155832.0012779847.00-13.100000000000000
 Total Resources83242044.0057281054.0071422974.0065006532.0013.500000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-79920619.00-56196099.00-59404236.00-59822428.006.500000000000000
 Adjustment for Prior Year Encumbrances/Reserves13564009.000.000.000.000.000000000000000
 Debt Service - Other0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-66356610.00-56196099.00-59404236.00-59822428.006.500000000000000
 CLAIMS ON FUND     
 Set Aside: Future Needs0.000.000.00-4085404.000.000000000000000
 Total CLAIMS ON FUND0.000.000.00-4085404.000.000000000000000
 Total Use of Resources-66356610.00-56196099.00-59404236.00-63907832.0013.700000000000000
 PROJECTED FUND BALANCE16885434.001084955.0012018738.001098700.001.300000000000000
 Community Use of Public Facilities     
 BEGINNING UNRESTRICTED NET ASSETS22825531364210136661020442-98.500000000000000
 REVENUES     
 Investment Income472725.00269530.00399000.00334790.0024.200000000000000
 Charges for Services10253730.0011104248.0011167477.0012829289.0015.500000000000000
 Total REVENUES10726455.0011373778.0011566477.0013164079.0015.700000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-1214120.00-1347830.00-1347830.00-1415958.005.100000000000000
 From Tax Supported Funds160000.00160000.00160000.00160000.000.000000000000000
 Total NET INTER-FUND TRANSFERS-1054120.00-1187830.00-1187830.00-1255958.005.700000000000000
 Total Resources11954888.0011550158.0011745257.0011928563.003.300000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-10605891.00-11440573.00-11724815.00-12192169.006.600000000000000
 Pension Liability Restatement (GASB 68)0.000.000.000.000.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves17613.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-10588278.00-11440573.00-11724815.00-12192169.006.600000000000000
 Total Use of Resources-10588278.00-11440573.00-11724815.00-12192169.006.600000000000000
 PROJECTED UNRESTRICTED NET ASSETS1366610.00109585.0020442.00-263606.00-340.500000000000000
 Bethesda Parking District     
 BEGINNING CASH BALANCE1786413413607982197940798404688-38.200000000000000
 REVENUES     
 Investment Income1084335.00553610.00553610.00418620.00-24.400000000000000
 Miscellaneous2416986.002359120.002377671.002359120.000.000000000000000
 Charges for Services13564217.0015006851.0013589988.0014262000.00-5.000000000000000
 Licenses & Permits8795.000.000.000.000.000000000000000
 Fines & Forfeitures3467980.003379000.003123114.003339000.00-1.200000000000000
 Taxes-1576.000.000.000.000.000000000000000
 Total REVENUES20540737.0021298581.0019644383.0020378740.00-4.300000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-2454025.00-2122227.00-2122227.00-2187797.003.100000000000000
 To Non-Tax Supported Funds-1800000.00-600000.00-600000.000.00-100.000000000000000
 From Non-Tax Supported Funds0.00220000.00220000.000.00-100.000000000000000
 Total NET INTER-FUND TRANSFERS-4254025.00-2502227.00-2502227.00-2187797.00-12.600000000000000
 Total Resources34150846.0032404336.0036936235.0026595631.00-17.900000000000000
 CIP CURRENT REVENUE-2432501.00-9850000.00-13452000.00-5178000.00-47.400000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-9644654.00-12791875.00-12777847.00-13500603.005.500000000000000
 Adjustment for Prior Year Encumbrances/Reserves21198.000.000.000.000.000000000000000
 Debt Service - Other-2300810.00-2301700.00-2301700.00-2301600.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-11924266.00-15093575.00-15079547.00-15802203.004.700000000000000
 Total Use of Resources-14356767.00-24943575.00-28531547.00-20980203.00-15.900000000000000
 PROJECTED CASH BALANCE19794079.007460761.008404688.005615428.00-24.700000000000000
 Silver Spring Parking District     
 BEGINNING CASH BALANCE486326557005859846891525623167.600000000000000
 REVENUES     
 Investment Income487067.00187190.00187190.00141550.00-24.400000000000000
 Miscellaneous888575.0020000.002439.0020000.000.000000000000000
 Charges for Services9701930.0012243153.009621363.0010089000.00-17.600000000000000
 Fines & Forfeitures5881132.003626689.004664639.004824000.0033.000000000000000
 Taxes-3472.000.000.000.000.000000000000000
 Total REVENUES16955232.0016077032.0014475631.0015074550.00-6.200000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-3145862.00-2659026.00-2659026.00-771052.00-71.000000000000000
 From Non-Tax Supported Funds1800000.00600000.00600000.000.00-100.000000000000000
 Total NET INTER-FUND TRANSFERS-1345862.00-2059026.00-2059026.00-771052.00-62.600000000000000
 Total Resources20472635.0014588064.0018401294.0015829121.008.500000000000000
 CIP CURRENT REVENUE-2249726.00-310000.00-5182000.00-3946000.001172.900000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-10262157.00-11705498.00-11693671.00-12478625.006.600000000000000
 Adjustment for Prior Year Encumbrances/Reserves-1976063.000.000.000.000.000000000000000
 Debt Service - Other0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-12238220.00-11705498.00-11693671.00-12478625.006.600000000000000
 Total Use of Resources-14487946.00-12015498.00-16875671.00-16424625.0036.700000000000000
 PROJECTED CASH BALANCE5984689.002572566.001525623.00-595504.00-123.100000000000000
 Wheaton Parking District     
 BEGINNING CASH BALANCE175359519615602783189220356112.300000000000000
 REVENUES     
 Investment Income203690.0083170.0083170.0062890.00-24.400000000000000
 Miscellaneous0.000.0022041.000.000.000000000000000
 Charges for Services2164484.001887597.001997665.001987600.005.300000000000000
 Fines & Forfeitures1027805.00526000.00742612.00751000.0042.800000000000000
 Taxes-177.000.000.000.000.000000000000000
 Total REVENUES3395802.002496767.002845488.002801490.0012.200000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-574920.00-316596.00-316596.00-319813.001.000000000000000
 To Non-Tax Supported Funds0.00-220000.00-220000.000.00-100.000000000000000
 Total NET INTER-FUND TRANSFERS-574920.00-536596.00-536596.00-319813.00-40.400000000000000
 Total Resources4574477.003921731.005092081.004685238.0019.500000000000000
 CIP CURRENT REVENUE-45805.00-132000.00-810000.00-359000.00172.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-1493397.00-2079550.00-2078520.00-2153391.003.600000000000000
 Adjustment for Prior Year Encumbrances/Reserves-252086.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-1745483.00-2079550.00-2078520.00-2153391.003.600000000000000
 Total Use of Resources-1791288.00-2211550.00-2888520.00-2512391.0013.600000000000000
 PROJECTED CASH BALANCE2783189.001710181.002203561.002172847.0027.100000000000000
 Permitting Services     
 BEGINNING UNRESTRICTED NET ASSETS43443228399515184432199035662933-10.700000000000000
 REVENUES     
 Investment Income3502739.002580520.002580520.002676510.003.700000000000000
 Miscellaneous5282.000.000.000.000.000000000000000
 Charges for Services1891448.001807492.002077245.002029801.0012.300000000000000
 Licenses & Permits43751480.0045869668.0039208062.0043107328.00-6.000000000000000
 Fines & Forfeitures115591.0086275.00118320.0084663.00-1.900000000000000
 Total REVENUES49266540.0050343955.0043984147.0047898302.00-4.900000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-6820861.00-8184774.00-8184774.00-8687776.006.100000000000000
 Total NET INTER-FUND TRANSFERS-6820861.00-8184774.00-8184774.00-8687776.006.100000000000000
 Total Resources85888907.0082110699.0080121363.0074873459.00-8.800000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-39987434.00-45659555.00-44458430.00-48487764.006.200000000000000
 Pension Liability Restatement (GASB 68)0.000.000.000.000.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves-1579483.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-41566917.00-45659555.00-44458430.00-48487764.006.200000000000000
 Total Use of Resources-41566917.00-45659555.00-44458430.00-48487764.006.200000000000000
 PROJECTED UNRESTRICTED NET ASSETS44321990.0036451144.0035662933.0026385695.00-27.600000000000000
 Solid Waste Collection     
 BEGINNING RETAINED EARNINGS-21494541217629-782695217472178.600000000000000
 REVENUES     
 Investment Income-1767436.00180580.00713720.00601030.00232.800000000000000
 Charges for Services14859454.0014963680.0014840560.0015000000.000.200000000000000
 Total REVENUES13092018.0015144260.0015554280.0015601030.003.000000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-325374.00-373939.00-373939.00-335967.00-10.200000000000000
 Total NET INTER-FUND TRANSFERS-325374.00-373939.00-373939.00-335967.00-10.200000000000000
 Total Resources10617190.0015987950.0014397646.0017439784.009.100000000000000
 APPROPRIATION/EXPENDITURE     
 Budget to GAAP Reconciliation-75731.000.000.000.000.000000000000000
 Appropriation/Expenditure-11324154.00-12313291.00-12222925.00-12965882.005.300000000000000
 Pension Liability Restatement (GASB 68)0.000.000.000.000.000000000000000
 Current Year Encumbrances0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-11399885.00-12313291.00-12222925.00-12965882.005.300000000000000
 Total Use of Resources-11399885.00-12313291.00-12222925.00-12965882.005.300000000000000
 ENDING RETAINED EARNINGS-782695.003674659.002174721.004473902.0021.800000000000000
 Solid Waste Disposal     
 00000.000000000000000
 REVENUES     
 Investment Income6864611.005469990.003911410.003293820.00-39.800000000000000
 Miscellaneous174575.00100000.0041000.0041000.00-59.000000000000000
 Intergovernmental52200.000.000.000.000.000000000000000
 Charges for Services123010395.00133294707.00128678669.00170287147.0027.800000000000000
 Licenses & Permits11506.0012000.0012000.0012000.000.000000000000000
 Fines & Forfeitures22550.0015000.0022000.0022000.0046.700000000000000
 Total REVENUES130135837.00138891697.00132665079.00173655967.0025.000000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-2565896.00-3075825.00-3075825.00-3372727.009.700000000000000
 From Tax Supported Funds735800.00841330.00841330.00920640.009.400000000000000
 From Non-Tax Supported Funds1708880.001986169.001986169.001985192.000.000000000000000
 Total NET INTER-FUND TRANSFERS-121216.00-248326.00-248326.00-466895.0088.000000000000000
 Total Resources130014621.00138643371.00132416753.00173189072.0024.900000000000000
 CIP CURRENT REVENUE-20515177.00-4000000.00-6879000.00-4928000.0023.200000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-149075908.00-142546892.00-140016617.00-179144239.0025.700000000000000
 Plus Payout of Appropriated Closure Costs3173795.002388417.002388417.002506950.005.000000000000000
 Less CY Accrued Closure Costs19949849.0010633700.0014447423.005792683.00-45.500000000000000
 Pension Liability Restatement (GASB 68)0.000.000.000.000.000000000000000
 Debt Service - Other0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-125952264.00-129524775.00-123180777.00-170844606.0031.900000000000000
 Total Use of Resources-146467441.00-133524775.00-130059777.00-175772606.0031.600000000000000
 NET CHANGE-16452820.005118596.002356976.00-2583534.00-150.500000000000000
 Vacuum Leaf Collection     
 BEGINNING FUND BALANCE170262322626222369637264101516.700000000000000
 REVENUES     
 Investment Income255341.00151390.00231690.00195110.0028.900000000000000
 Miscellaneous0.000.003335.000.000.000000000000000
 Charges for Services9116232.009131619.009131619.009131619.000.000000000000000
 Total REVENUES9371573.009283009.009366644.009326729.000.500000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-646546.00-721768.00-721768.00-737421.002.200000000000000
 To Non-Tax Supported Funds-1708880.00-1986169.00-1986169.00-1985192.000.000000000000000
 Total NET INTER-FUND TRANSFERS-2355426.00-2707937.00-2707937.00-2722613.000.500000000000000
 Total Resources8718770.008837694.009028344.009245131.004.600000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-6233302.00-7464021.00-6387329.00-7555229.001.200000000000000
 Pension Liability Restatement (GASB 68)0.000.000.000.000.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves-115831.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-6349133.00-7464021.00-6387329.00-7555229.001.200000000000000
 Total Use of Resources-6349133.00-7464021.00-6387329.00-7555229.001.200000000000000
 PROJECTED FUND BALANCE2369637.001373673.002641015.001689902.0023.000000000000000
 Liquor Control     
 BEGINNING CASH BALANCE13212492838972283081542397922-71.400000000000000
 REVENUES     
 Investment Income574311.00312920.00521130.00438850.0040.200000000000000
 Miscellaneous100857512.00102583645.0099818282.0099818282.00-2.700000000000000
 Charges for Services15440.0023887.0023887.0023887.000.000000000000000
 Licenses & Permits1923474.001324555.001784718.001324555.000.000000000000000
 Fines & Forfeitures59915.0063383.0063383.0063383.000.000000000000000
 Taxes7478.000.000.000.000.000000000000000
 Total REVENUES103438130.00104308390.00102211400.00101668957.00-2.500000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-34629492.00-31298530.00-31298530.00-19598908.00-37.400000000000000
 Total NET INTER-FUND TRANSFERS-34629492.00-31298530.00-31298530.00-19598908.00-37.400000000000000
 Total Resources82021130.0081399582.0079221024.0084467971.003.800000000000000
 CIP CURRENT REVENUE-1408730.00-1767000.00-1767000.00-1470000.00-16.800000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-63730452.00-66013163.00-66464612.00-69285225.005.000000000000000
 Bond Proceeds Applied to Debt Service0.000.000.000.000.000000000000000
 Future Expenditure Requirements0.000.000.000.000.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves-331104.000.000.000.000.000000000000000
 Master Lease Proceeds0.000.000.000.000.000000000000000
 Debt Service - Other-8242690.00-8591490.00-8591490.00-8666390.000.900000000000000
 Total APPROPRIATION/EXPENDITURE-72304246.00-74604653.00-75056102.00-77951615.004.500000000000000
 Total Use of Resources-73712976.00-76371653.00-76823102.00-79421615.004.000000000000000
 PROJECTED CASH BALANCE8308154.005027929.002397922.005046356.000.400000000000000
 Debt Service     
 Debt Service - Non-Tax Supported     
 BEGINNING FUND BALANCE00000.000000000000000
 REVENUES     
 Total REVENUES0.000.000.000.000.000000000000000
 NET INTER-FUND TRANSFERS     
 From Non-Tax Supported Funds24153283.0027740620.0025290620.0034259690.0023.500000000000000
 Total NET INTER-FUND TRANSFERS24153283.0027740620.0025290620.0034259690.0023.500000000000000
 Total Resources24153283.0027740620.0025290620.0034259690.0023.500000000000000
 APPROPRIATION/EXPENDITURE     
 Debt Service - Other-24153283.00-27740620.00-25290620.00-34259690.0023.500000000000000
 Total APPROPRIATION/EXPENDITURE-24153283.00-27740620.00-25290620.00-34259690.0023.500000000000000
 Total Use of Resources-24153283.00-27740620.00-25290620.00-34259690.0023.500000000000000
 PROJECTED FUND BALANCE0.000.000.000.000.000000000000000
 Montgomery County Public Schools     
 Grant Fund MCPS     
 BEGINNING FUND BALANCE00000.000000000000000
 REVENUES     
 Intergovernmental230937441.00125376644.00125376644.00148688367.0018.600000000000000
 Total REVENUES230937441.00125376644.00125376644.00148688367.0018.600000000000000
 Total Resources230937441.00125376644.00125376644.00148688367.0018.600000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-230937441.00-125376644.00-125376644.00-148688367.0018.600000000000000
 Total APPROPRIATION/EXPENDITURE-230937441.00-125376644.00-125376644.00-148688367.0018.600000000000000
 Total Use of Resources-230937441.00-125376644.00-125376644.00-148688367.0018.600000000000000
 PROJECTED FUND BALANCE0.000.000.000.000.000000000000000
 Food Service Fund     
 BEGINNING CASH BALANCE2416650924166509303943713039437125.800000000000000
 REVENUES     
 Intergovernmental60599102.0043943932.0043943932.0045310084.003.100000000000000
 Charges for Services16051254.0028389127.0028389127.0028389127.000.000000000000000
 Total REVENUES76650356.0072333059.0072333059.0073699211.001.900000000000000
 Total Resources100816865.0096499568.00102727430.00104093582.007.900000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-73800162.00-72333059.00-72333059.00-73699211.001.900000000000000
 Adjustment for Prior Year Encumbrances/Reserves3377668.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-70422494.00-72333059.00-72333059.00-73699211.001.900000000000000
 Total Use of Resources-70422494.00-72333059.00-72333059.00-73699211.001.900000000000000
 PROJECTED CASH BALANCE30394371.0024166509.0030394371.0030394371.0025.800000000000000
 Real Estate Fund     
 BEGINNING CASH BALANCE00000.000000000000000
 REVENUES     
 Miscellaneous4110364.005039226.005039226.005039226.000.000000000000000
 Total REVENUES4110364.005039226.005039226.005039226.000.000000000000000
 Total Resources4110364.005039226.005039226.005039226.000.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-4489789.00-5039226.00-5039226.00-5039226.000.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves379425.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-4110364.00-5039226.00-5039226.00-5039226.000.000000000000000
 Total Use of Resources-4110364.00-5039226.00-5039226.00-5039226.000.000000000000000
 PROJECTED CASH BALANCE0.000.000.000.000.000000000000000
 Field Trip Fund     
 BEGINNING CASH BALANCE00000.000000000000000
 REVENUES     
 Charges for Services1367252.002979154.002979154.002972646.00-0.200000000000000
 Total REVENUES1367252.002979154.002979154.002972646.00-0.200000000000000
 Total Resources1367252.002979154.002979154.002972646.00-0.200000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-1673419.00-2979154.00-2979154.00-2972646.00-0.200000000000000
 Adjustment for Prior Year Encumbrances/Reserves306167.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-1367252.00-2979154.00-2979154.00-2972646.00-0.200000000000000
 Total Use of Resources-1367252.00-2979154.00-2979154.00-2972646.00-0.200000000000000
 PROJECTED CASH BALANCE0.000.000.000.000.000000000000000
 Entrepreneurial Activities Fund     
 BEGINNING CASH BALANCE00000.000000000000000
 REVENUES     
 Charges for Services2204520.002507832.002507832.002535389.001.100000000000000
 Total REVENUES2204520.002507832.002507832.002535389.001.100000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds6842318.006600000.006600000.006600000.000.000000000000000
 Total NET INTER-FUND TRANSFERS6842318.006600000.006600000.006600000.000.000000000000000
 Total Resources9046838.009107832.009107832.009135389.000.300000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-9133445.00-9107832.00-9107832.00-9135389.000.300000000000000
 Adjustment for Prior Year Encumbrances/Reserves86607.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-9046838.00-9107832.00-9107832.00-9135389.000.300000000000000
 Total Use of Resources-9046838.00-9107832.00-9107832.00-9135389.000.300000000000000
 PROJECTED CASH BALANCE0.000.000.000.000.000000000000000
 Instructional Television Fund     
 BEGINNING CASH BALANCE5367175367175700755700756.200000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds1681286.001581200.001581200.001378278.00-12.800000000000000
 Total NET INTER-FUND TRANSFERS1681286.001581200.001581200.001378278.00-12.800000000000000
 Total Resources2218003.002117917.002151275.001948353.00-8.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-1647927.00-1581200.00-1581200.00-1378278.00-12.800000000000000
 Adjustment for Prior Year Encumbrances/Reserves-1.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-1647928.00-1581200.00-1581200.00-1378278.00-12.800000000000000
 Total Use of Resources-1647928.00-1581200.00-1581200.00-1378278.00-12.800000000000000
 PROJECTED CASH BALANCE570075.00536717.00570075.00570075.006.200000000000000
 Montgomery College     
 Grant Fund MC     
 BEGINNING FUND BALANCE00000.000000000000000
 REVENUES     
 Intergovernmental12200000.0018133500.0011450000.0018206500.000.400000000000000
 Total REVENUES12200000.0018133500.0011450000.0018206500.000.400000000000000
 Total Resources12200000.0018133500.0011450000.0018206500.000.400000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-12200000.00-18133500.00-11450000.00-18206500.000.400000000000000
 Total APPROPRIATION/EXPENDITURE-12200000.00-18133500.00-11450000.00-18206500.000.400000000000000
 Total Use of Resources-12200000.00-18133500.00-11450000.00-18206500.000.400000000000000
 PROJECTED FUND BALANCE0.000.000.000.000.000000000000000
 Endowment Fund     
 BEGINNING FUND BALANCE5995676245676285326500324.100000000000000
 REVENUES     
 Miscellaneous28965.0020000.0021500.0020000.000.000000000000000
 Total REVENUES28965.0020000.0021500.0020000.000.000000000000000
 Total Resources628532.00644567.00650032.00670032.004.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure0.000.000.000.000.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE0.000.000.000.000.000000000000000
 Total Use of Resources0.000.000.000.000.000000000000000
 PROJECTED FUND BALANCE628532.00644567.00650032.00670032.004.000000000000000
 Workforce Development & Continuing Ed     
 BEGINNING FUND BALANCE1003438411748226142271651904716562.100000000000000
 REVENUES     
 Miscellaneous489216.00320000.00298964.00500000.0056.300000000000000
 Intergovernmental13578568.0013774560.0013846253.0013774560.000.000000000000000
 Charges for Services6473664.007000000.008949978.007714038.0010.200000000000000
 Total REVENUES20541448.0021094560.0023095195.0021988598.004.200000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds476496.00760000.00570000.00760000.000.000000000000000
 To Non-Tax Supported Funds-708810.000.000.000.000.000000000000000
 Total NET INTER-FUND TRANSFERS-232314.00760000.00570000.00760000.000.000000000000000
 Total Resources30343518.0033602786.0037892360.0041795763.0024.400000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-16116353.00-22748598.00-18845195.00-22748598.000.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-16116353.00-22748598.00-18845195.00-22748598.000.000000000000000
 Total Use of Resources-16116353.00-22748598.00-18845195.00-22748598.000.000000000000000
 PROJECTED FUND BALANCE14227165.0010854188.0019047165.0019047165.0075.500000000000000
 Auxiliary Fund     
 BEGINNING FUND BALANCE2676582235129824022771505119-36.000000000000000
 REVENUES     
 Miscellaneous589556.00444050.00458864.00433050.00-2.500000000000000
 Charges for Services736178.00896000.00676478.00978000.009.200000000000000
 Total REVENUES1325734.001340050.001135342.001411050.005.300000000000000
 Total Resources4002316.003691348.003537619.002916169.00-21.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-1599724.00-1959598.00-2032500.00-2459598.0025.500000000000000
 Adjustment for Prior Year Encumbrances/Reserves-315.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-1600039.00-1959598.00-2032500.00-2459598.0025.500000000000000
 Total Use of Resources-1600039.00-1959598.00-2032500.00-2459598.0025.500000000000000
 PROJECTED FUND BALANCE2402277.001731750.001505119.00456571.00-73.600000000000000
 Cable Television Fund     
 BEGINNING FUND BALANCE267186467186247257260000-44.300000000000000
 REVENUES     
 Miscellaneous23760.0015000.007000.0012000.00-20.000000000000000
 Total REVENUES23760.0015000.007000.0012000.00-20.000000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds1706960.001604850.001604850.001378278.00-14.100000000000000
 Total NET INTER-FUND TRANSFERS1706960.001604850.001604850.001378278.00-14.100000000000000
 Total Resources1997906.002087036.001859107.001650278.00-20.900000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-1750649.00-1894942.00-1599107.00-1567800.00-17.300000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-1750649.00-1894942.00-1599107.00-1567800.00-17.300000000000000
 Total Use of Resources-1750649.00-1894942.00-1599107.00-1567800.00-17.300000000000000
 PROJECTED FUND BALANCE247257.00192094.00260000.0082478.00-57.100000000000000
 Major Facilities Reserve Fund     
 BEGINNING FUND BALANCE922861110861475108575481263380016.300000000000000
 REVENUES     
 Investment Income456842.00350000.00315000.00364000.004.000000000000000
 Charges for Services3253392.003164540.003405858.003676362.0016.200000000000000
 Total REVENUES3710234.003514540.003720858.004040362.0015.000000000000000
 NET INTER-FUND TRANSFERS     
 To Non-Tax Supported Funds-138691.000.000.000.000.000000000000000
 Total NET INTER-FUND TRANSFERS-138691.000.000.000.000.000000000000000
 Total Resources12800154.0014376015.0014578406.0016674162.0016.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-1942606.00-2000000.00-1944606.00-2000000.000.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-1942606.00-2000000.00-1944606.00-2000000.000.000000000000000
 Total Use of Resources-1942606.00-2000000.00-1944606.00-2000000.000.000000000000000
 PROJECTED FUND BALANCE10857548.0012376015.0012633800.0014674162.0018.600000000000000
 Transportation Fund     
 BEGINNING FUND BALANCE1082523612275236124252941400904214.100000000000000
 REVENUES     
 Investment Income0.000.000.00400000.000.000000000000000
 Miscellaneous555585.00260000.00377000.0010000.00-96.200000000000000
 Charges for Services3481372.003364540.003640858.003876362.0015.200000000000000
 Total REVENUES4036957.003624540.004017858.004286362.0018.300000000000000
 Total Resources14862193.0015899776.0016443152.0018295404.0015.100000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-2436899.00-4200000.00-2434110.00-4200000.000.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-2436899.00-4200000.00-2434110.00-4200000.000.000000000000000
 Total Use of Resources-2436899.00-4200000.00-2434110.00-4200000.000.000000000000000
 PROJECTED FUND BALANCE12425294.0011699776.0014009042.0014095404.0020.500000000000000
 Maryland-National Capital Park and Planning Commission     
 Grant Fund MNCPPC     
 BEGINNING FUND BALANCE00000.000000000000000
 REVENUES     
 Intergovernmental145531.00550000.00550000.00550000.000.000000000000000
 Total REVENUES145531.00550000.00550000.00550000.000.000000000000000
 Total Resources145531.00550000.00550000.00550000.000.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-145531.00-550000.00-550000.00-550000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-145531.00-550000.00-550000.00-550000.000.000000000000000
 Total Use of Resources-145531.00-550000.00-550000.00-550000.000.000000000000000
 PROJECTED FUND BALANCE0.000.000.000.000.000000000000000
 Special Revenue Funds     
 BEGINNING FUND BALANCE5418011471240648018343926438-16.700000000000000
 REVENUES     
 Investment Income330262.0019610.0071730.0092950.00374.000000000000000
 Miscellaneous427557.00584600.00574000.00722500.0023.600000000000000
 Intergovernmental202175.00411118.00375118.00316000.00-23.100000000000000
 Charges for Services3089169.003461123.003389200.003494382.001.000000000000000
 Total REVENUES4049163.004476451.004410048.004625832.003.300000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds500000.00950000.00950000.001500000.0057.900000000000000
 From Component Units/Agencies1963465.002112862.002112862.002400002.0013.600000000000000
 Total NET INTER-FUND TRANSFERS2463465.003062862.003062862.003900002.0027.300000000000000
 Total Resources11930639.0012251719.0012274744.0012452272.001.600000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-7128805.00-9024081.00-8348306.00-9455222.004.800000000000000
 Total APPROPRIATION/EXPENDITURE-7128805.00-9024081.00-8348306.00-9455222.004.800000000000000
 Total Use of Resources-7128805.00-9024081.00-8348306.00-9455222.004.800000000000000
 PROJECTED FUND BALANCE4801834.003227638.003926438.002997050.00-7.100000000000000
 Enterprise Fund     
 BEGINNING CASH BALANCE157111501799196617625174196604619.300000000000000
 REVENUES     
 Miscellaneous1327609.00984747.001345510.001287680.0030.800000000000000
 Charges for Services13148942.0011934163.0012635583.0012958904.008.600000000000000
 Total REVENUES14476551.0012918910.0013981093.0014246584.0010.300000000000000
 Total Resources30187701.0030910876.0031606267.0033907045.009.700000000000000
 CIP CURRENT REVENUE-890986.00-2500000.000.00-1250000.00-50.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-11016461.00-11283610.00-11945806.00-12598355.0011.700000000000000
 Debt Service - Other0.000.000.000.000.000000000000000
 Changes In Working Capital-655080.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-11671541.00-11283610.00-11945806.00-12598355.0011.700000000000000
 Total Use of Resources-12562527.00-13783610.00-11945806.00-13848355.000.500000000000000
 PROJECTED CASH BALANCE17625174.0017127266.0019660461.0020058690.0017.100000000000000
 Prop Mgmt MNCPPC     
 BEGINNING FUND BALANCE5348585410897776345776346.800000000000000
 REVENUES     
 Investment Income66202.0010000.0010000.0030000.00200.000000000000000
 Miscellaneous1535.000.000.000.000.000000000000000
 Charges for Services1797119.001478700.001478700.001799600.0021.700000000000000
 Total REVENUES1864856.001488700.001488700.001829600.0022.900000000000000
 Total Resources2399714.002029789.002266334.002407234.0018.600000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-1622080.00-1688700.00-1688700.00-1962600.0016.200000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-1622080.00-1688700.00-1688700.00-1962600.0016.200000000000000
 Total Use of Resources-1622080.00-1688700.00-1688700.00-1962600.0016.200000000000000
 PROJECTED FUND BALANCE777634.00341089.00577634.00444634.0030.400000000000000