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 FY23BUDGET FY24EST FY24APPR FY25% CHG BUD/APPR
 TAX SUPPORTED     
 Montgomery County Government     
 County General Fund     
 BEGINNING FUND BALANCE18853120024471352442331766731257308727.700000000000000
 REVENUES     
 Taxes3914409921.003794090699.003913333214.004012060069.005.700000000000000
 Licenses & Permits11428139.0012628705.0012599250.0014763903.0016.900000000000000
 Charges for Services10595082.0011725368.0011954651.0013903904.0018.600000000000000
 Fines & Forfeitures23801248.0029378950.0026884000.0026969000.00-8.200000000000000
 Intergovernmental97848585.0080013891.00147126637.0086458621.008.100000000000000
 Investment Income19739833.009233720.0027233190.0021437740.00132.200000000000000
 Miscellaneous21985542.0013306001.0015302701.0014320201.007.600000000000000
 Total REVENUES4099808350.003950377334.004154433643.004189913438.006.100000000000000
 NET INTER-FUND TRANSFERS     
 From Non-Tax Supported Funds52628668.0052814597.0052814597.0059005242.0011.700000000000000
 To Non-Tax Supported Funds-31066439.00-34153239.00-34153239.00-34675798.001.500000000000000
 From Tax Supported Funds26782941.0028484269.0028484269.0046652760.0063.800000000000000
 To Tax Supported Funds-377776492.00-386446506.00-443254619.00-404849976.004.800000000000000
 To Internal Service Funds0.000.00-5200000.000.000.000000000000000
 To Component Units/Agencies-12257438.00-12001711.00-12001711.00-11948912.00-0.400000000000000
 Total NET INTER-FUND TRANSFERS-341688760.00-351302590.00-413310703.00-345816684.00-1.600000000000000
 CONTRIBUTIONS TO/FROM OTHER FUNDS     
 To Tax Supported Funds-1988131156.00-2144548731.00-2154548731.00-2277702034.006.200000000000000
 County Contribution to CIP Fund-134404145.00-107106000.00-143402000.00-208348000.0094.500000000000000
 Total CONTRIBUTIONS TO/FROM OTHER FUNDS-2122535301.00-2251654731.00-2297950731.00-2486050034.0010.400000000000000
 Total Resources1824115489.001592133537.001866489876.001670619807.004.900000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-1418587609.00-1507586396.00-1557916789.00-1639692933.008.800000000000000
 Adjustment for Prior Year Encumbrances/Reserves17789787.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-1400797822.00-1507586396.00-1557916789.00-1639692933.008.800000000000000
 CLAIMS ON FUND     
 Designated CIP Current Revenue Projects0.000.004000000.000.000.000000000000000
 Total CLAIMS ON FUND0.000.004000000.000.000.000000000000000
 Total Use of Resources-1400797822.00-1507586396.00-1553916789.00-1639692933.008.800000000000000
 PROJECTED FUND BALANCE423317667.0084547141.00312573087.0030926874.00-63.400000000000000
 Bethesda Urban District     
 BEGINNING FUND BALANCE27814323603727832827713317.400000000000000
 REVENUES     
 Taxes884605.00836546.00932487.00981572.0017.300000000000000
 Charges for Services186917.00183975.00183975.00183975.000.000000000000000
 Total REVENUES1071522.001020521.001116462.001165547.0014.200000000000000
 NET INTER-FUND TRANSFERS     
 From Non-Tax Supported Funds2352550.002003834.002003834.001581122.00-21.100000000000000
 From Tax Supported Funds0.00432923.00432923.00883753.00104.100000000000000
 To Tax Supported Funds-20512.00-22033.00-22033.00-23660.007.400000000000000
 Total NET INTER-FUND TRANSFERS2332038.002414724.002414724.002441215.001.100000000000000
 Total Resources3681703.003671282.003809514.003883895.005.800000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-3353226.00-3579500.00-3532381.00-3800017.006.200000000000000
 Adjustment for Prior Year Encumbrances/Reserves-50149.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-3403375.00-3579500.00-3532381.00-3800017.006.200000000000000
 Total Use of Resources-3403375.00-3579500.00-3532381.00-3800017.006.200000000000000
 PROJECTED FUND BALANCE278328.0091782.00277133.0083878.00-8.600000000000000
 Friendship Heights Urban District     
 BEGINNING FUND BALANCE00000.000000000000000
 REVENUES     
 Charges for Services0.00617518.00617518.00617518.000.000000000000000
 Total REVENUES0.00617518.00617518.00617518.000.000000000000000
 Total Resources0.00617518.00617518.00617518.000.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure0.00-617518.00-617518.00-617518.000.000000000000000
 Total APPROPRIATION/EXPENDITURE0.00-617518.00-617518.00-617518.000.000000000000000
 Total Use of Resources0.00-617518.00-617518.00-617518.000.000000000000000
 PROJECTED FUND BALANCE0.000.000.000.000.000000000000000
 Silver Spring Urban District     
 BEGINNING FUND BALANCE-124473175888100059-48641-127.700000000000000
 REVENUES     
 Taxes956944.001049134.001057386.001112440.006.000000000000000
 Charges for Services265629.00120000.00120000.00120000.000.000000000000000
 Total REVENUES1222573.001169134.001177386.001232440.005.400000000000000
 NET INTER-FUND TRANSFERS     
 From Non-Tax Supported Funds2804101.002642581.002642581.002058464.00-22.100000000000000
 From Tax Supported Funds761789.00922279.00922279.002141467.00132.200000000000000
 To Tax Supported Funds-507842.00-537282.00-537282.00-630799.0017.400000000000000
 Total NET INTER-FUND TRANSFERS3058048.003027578.003027578.003569132.0017.900000000000000
 Total Resources4156148.004372600.004305023.004752931.008.700000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-3891431.00-4263285.00-4353664.00-4607137.008.100000000000000
 Adjustment for Prior Year Encumbrances/Reserves-164658.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-4056089.00-4263285.00-4353664.00-4607137.008.100000000000000
 Total Use of Resources-4056089.00-4263285.00-4353664.00-4607137.008.100000000000000
 PROJECTED FUND BALANCE100059.00109315.00-48641.00145794.0033.400000000000000
 Wheaton Urban District     
 BEGINNING FUND BALANCE-321011474314381482058-28.500000000000000
 REVENUES     
 Taxes264331.00270858.00330643.00348056.0028.500000000000000
 Total REVENUES264331.00270858.00330643.00348056.0028.500000000000000
 NET INTER-FUND TRANSFERS     
 From Non-Tax Supported Funds300000.00500000.00500000.00225000.00-55.000000000000000
 From Tax Supported Funds2930510.002624321.002624321.003766786.0043.500000000000000
 To Tax Supported Funds-346560.00-343889.00-343889.00-484348.0040.800000000000000
 Total NET INTER-FUND TRANSFERS2883950.002780432.002780432.003507438.0026.100000000000000
 Total Resources3145071.003166033.003254889.003937552.0024.400000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-3010966.00-3086882.00-3172831.00-3757371.0021.700000000000000
 Adjustment for Prior Year Encumbrances/Reserves9709.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-3001257.00-3086882.00-3172831.00-3757371.0021.700000000000000
 Total Use of Resources-3001257.00-3086882.00-3172831.00-3757371.0021.700000000000000
 PROJECTED FUND BALANCE143814.0079151.0082058.00180181.00127.600000000000000
 Mass Transit     
 BEGINNING FUND BALANCE4329483-4768448-1571965-10561471121.500000000000000
 REVENUES     
 Taxes182663466.00190261951.00193903302.00213971756.0012.500000000000000
 Licenses & Permits43765.0080000.0059723.0080000.000.000000000000000
 Charges for Services11197900.0013958740.009644915.0010518408.00-24.600000000000000
 Fines & Forfeitures750241.00800000.00801150.00800000.000.000000000000000
 Intergovernmental42252329.0041271840.0041271840.0041575573.000.700000000000000
 Miscellaneous217255.000.0046591.000.000.000000000000000
 Total REVENUES237124956.00246372531.00245727521.00266945737.008.400000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds531310.00531310.0042555310.00531310.000.000000000000000
 To Tax Supported Funds-46665696.00-48683935.00-47060454.00-59263138.0021.700000000000000
 Total NET INTER-FUND TRANSFERS-46134386.00-48152625.00-4505144.00-58731828.0022.000000000000000
 Total Resources195320053.00193451458.00239650412.00197652438.002.200000000000000
 CIP CURRENT REVENUE-12756924.00-20215000.00-62239000.00-9218000.00-54.400000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-183168142.00-174615613.00-188887710.00-188541034.008.000000000000000
 Debt Service - Other0.000.000.000.000.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves-966952.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-184135094.00-174615613.00-188887710.00-188541034.008.000000000000000
 CLAIMS ON FUND     
 Designated Reserves0.001727394.00914827.00478681.00-72.300000000000000
 Total CLAIMS ON FUND0.001727394.00914827.00478681.00-72.300000000000000
 Total Use of Resources-196892018.00-193103219.00-250211883.00-197280353.002.200000000000000
 PROJECTED FUND BALANCE-1571965.00348239.00-10561471.00372085.006.800000000000000
 Fire     
 BEGINNING FUND BALANCE8465449-8268451-2360290-2497090-69.800000000000000
 REVENUES     
 Taxes236150702.00264401586.00269461865.00288334137.009.100000000000000
 Charges for Services22917617.0020000000.0023000000.0023000000.0015.000000000000000
 Intergovernmental15634322.0013000000.0015638617.0013700000.005.400000000000000
 Miscellaneous301564.00244882.00244882.00244882.000.000000000000000
 Total REVENUES275004205.00297646468.00308345364.00325279019.009.300000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds250000.00250000.00250000.00250000.000.000000000000000
 To Tax Supported Funds-13475648.00-16343530.00-16092794.00-22708040.0038.900000000000000
 Total NET INTER-FUND TRANSFERS-13225648.00-16093530.00-15842794.00-22458040.0039.500000000000000
 Total Resources270244006.00273284487.00290142280.00300323889.009.900000000000000
 CIP CURRENT REVENUE-1526686.00-6380000.00-6380000.00-7620000.0019.400000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-268844902.00-266795154.00-286259370.00-292436391.009.600000000000000
 Adjustment for Prior Year Encumbrances/Reserves-2232708.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-271077610.00-266795154.00-286259370.00-292436391.009.600000000000000
 Total Use of Resources-272604296.00-273175154.00-292639370.00-300056391.009.800000000000000
 PROJECTED FUND BALANCE-2360290.00109333.00-2497090.00267498.00144.700000000000000
 Recreation     
 BEGINNING FUND BALANCE10604113217398652736096065358179.000000000000000
 REVENUES     
 Taxes49584641.0064112132.0065408988.0066444797.003.600000000000000
 Charges for Services5151358.003820000.003820000.003410187.00-10.700000000000000
 Miscellaneous111464.00120232.00120232.00120232.000.000000000000000
 Total REVENUES54847463.0068052364.0069349220.0069975216.002.800000000000000
 NET INTER-FUND TRANSFERS     
 From Non-Tax Supported Funds3300000.004500000.003400000.003400000.00-24.400000000000000
 From Tax Supported Funds1009700.001009700.001009700.001009700.000.000000000000000
 To Tax Supported Funds-18425156.00-19680900.00-19200849.00-20500015.004.200000000000000
 Total NET INTER-FUND TRANSFERS-14115456.00-14171200.00-14791149.00-16090315.0013.500000000000000
 Total Resources51336120.0056055150.0059831680.0059950259.006.900000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-47044722.00-55955565.00-53766322.00-59634144.006.600000000000000
 Adjustment for Prior Year Encumbrances/Reserves982211.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-46062511.00-55955565.00-53766322.00-59634144.006.600000000000000
 Total Use of Resources-46062511.00-55955565.00-53766322.00-59634144.006.600000000000000
 PROJECTED FUND BALANCE5273609.0099585.006065358.00316115.00217.400000000000000
 Economic Development Fund     
 BEGINNING FUND BALANCE843607093215000.000000000000000
 REVENUES     
 Investment Income37209.0055000.0055000.0055000.000.000000000000000
 Miscellaneous350056.00375000.00375000.00375000.000.000000000000000
 Total REVENUES387265.00430000.00430000.00430000.000.000000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds2616325.003025739.0022171497.003739168.0023.600000000000000
 Total NET INTER-FUND TRANSFERS2616325.003025739.0022171497.003739168.0023.600000000000000
 Total Resources3847197.003455739.0023533647.004169168.0020.600000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-2915047.00-3455739.00-23533647.00-4169168.0020.600000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-2915047.00-3455739.00-23533647.00-4169168.0020.600000000000000
 Total Use of Resources-2915047.00-3455739.00-23533647.00-4169168.0020.600000000000000
 PROJECTED FUND BALANCE932150.000.000.000.000.000000000000000
 Revenue Stabilization Fund     
 BEGINNING FUND BALANCE5873800776039596976099650096470133697.100000000000000
 REVENUES     
 Investment Income22584932.0026196490.0037048360.0029164160.0011.300000000000000
 Total REVENUES22584932.0026196490.0037048360.0029164160.0011.300000000000000
 Total Resources609965009.00630156187.00647013369.00676177529.007.300000000000000
 DESIGNATED FUND BALANCE609965009.00630156187.00647013369.00676177529.007.300000000000000
 Debt Service     
 Debt Service     
 BEGINNING FUND BALANCE00000.000000000000000
 REVENUES     
 Intergovernmental3624408.001953785.001860185.00202900.00-89.600000000000000
 Total REVENUES3624408.001953785.001860185.00202900.00-89.600000000000000
 NET INTER-FUND TRANSFERS     
 From Non-Tax Supported Funds2146048.002145871.002145871.002142868.00-0.100000000000000
 From Tax Supported Funds422335333.00434777534.00428061621.00449485032.003.400000000000000
 From Internal Service Funds515795.00514250.00514250.00516300.000.400000000000000
 Total NET INTER-FUND TRANSFERS424997176.00437437655.00430721742.00452144200.003.400000000000000
 Total Resources428621584.00439391440.00432581927.00452347100.002.900000000000000
 APPROPRIATION/EXPENDITURE     
 Debt Service - GO Bonds-397141301.00-411931880.00-407606967.00-422316560.002.500000000000000
 Debt Service - Other-31480283.00-27459560.00-24974960.00-30030540.009.400000000000000
 Total APPROPRIATION/EXPENDITURE-428621584.00-439391440.00-432581927.00-452347100.002.900000000000000
 Total Use of Resources-428621584.00-439391440.00-432581927.00-452347100.002.900000000000000
 PROJECTED FUND BALANCE0.000.000.000.000.000000000000000
 Montgomery County Public Schools     
 Current Fund MCPS     
 BEGINNING FUND BALANCE392378142500000082251090-100.000000000000000
 REVENUES     
 Charges for Services1259933.001259933.001259933.003645622.00189.400000000000000
 Intergovernmental862986120.00932251324.00932251324.00970601451.004.100000000000000
 Miscellaneous0.000.000.003000000.000.000000000000000
 Total REVENUES864246053.00933511257.00933511257.00977247073.004.700000000000000
 CONTRIBUTIONS TO/FROM OTHER FUNDS     
 County Contribution to Current/Other Fund1839071460.001995489035.002005489035.002128642338.006.700000000000000
 County Contribution to CIP Fund23118000.0029123000.0034123000.0027087000.00-7.000000000000000
 Total CONTRIBUTIONS TO/FROM OTHER FUNDS1862189460.002024612035.002039612035.002155729338.006.500000000000000
 Total Resources2765673327.002983123292.002981348401.003132976411.005.000000000000000
 CIP CURRENT REVENUE-23118000.00-29123000.00-34123000.00-27087000.00-7.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-2738317513.00-2954000292.00-2947225401.00-3105889411.005.100000000000000
 Adjustment for Prior Year Encumbrances/Reserves3987295.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-2734330218.00-2954000292.00-2947225401.00-3105889411.005.100000000000000
 Total Use of Resources-2757448218.00-2983123292.00-2981348401.00-3132976411.005.000000000000000
 PROJECTED FUND BALANCE8225109.000.000.000.000.000000000000000
 Montgomery College     
 Current Fund MC     
 BEGINNING FUND BALANCE4028330947783309561827836368278333.300000000000000
 REVENUES     
 Charges for Services61199677.0061695836.0065159335.0063926064.003.600000000000000
 Intergovernmental55950355.0058014404.0057914404.0056514579.00-2.600000000000000
 Investment Income1492099.001000000.001826554.001700000.0070.000000000000000
 Miscellaneous1591060.001371949.004832618.003373949.00145.900000000000000
 Total REVENUES120233191.00122082189.00129732911.00125514592.002.800000000000000
 NET INTER-FUND TRANSFERS     
 From Non-Tax Supported Funds-509795.000.00-600000.00-760000.000.000000000000000
 To Non-Tax Supported Funds0.00-10794749.00-7758037.00-9350000.00-13.400000000000000
 Total NET INTER-FUND TRANSFERS-509795.00-10794749.00-8358037.00-10110000.00-6.300000000000000
 CONTRIBUTIONS TO/FROM OTHER FUNDS     
 County Contribution to Current/Other Fund148409696.00148409696.00148409696.00148409696.000.000000000000000
 County Contribution to CIP Fund15204611.0017034000.0017034000.007584000.00-55.500000000000000
 Total CONTRIBUTIONS TO/FROM OTHER FUNDS163614307.00165443696.00165443696.00155993696.00-5.700000000000000
 Total Resources323621012.00324514445.00343001353.00335081071.003.300000000000000
 CIP CURRENT REVENUE-15204611.00-17034000.00-17034000.00-7584000.00-55.500000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-252902963.00-280235062.00-262284570.00-283008780.001.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves669345.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-252233618.00-280235062.00-262284570.00-283008780.001.000000000000000
 Total Use of Resources-267438229.00-297269062.00-279318570.00-290592780.00-2.200000000000000
 PROJECTED FUND BALANCE56182783.0027245383.0063682783.0044488291.0063.300000000000000
 Emergency Repair Fund     
 BEGINNING FUND BALANCE6802786250786060706840709.400000000000000
 REVENUES     
 Investment Income21304.0010000.0026000.0018000.0080.000000000000000
 Total REVENUES21304.0010000.0026000.0018000.0080.000000000000000
 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 Resources951582.00885078.00882070.00952070.007.600000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-345512.00-350000.00-198000.00-350000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-345512.00-350000.00-198000.00-350000.000.000000000000000
 Total Use of Resources-345512.00-350000.00-198000.00-350000.000.000000000000000
 PROJECTED FUND BALANCE606070.00535078.00684070.00602070.0012.500000000000000
 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 BALANCE2349769135630030797513865502185.000000000000000
 REVENUES     
 Taxes36034753.0039760684.0040560754.0041097188.003.400000000000000
 Charges for Services276491.00212200.00212200.00221200.004.200000000000000
 Intergovernmental452430.00449505.00449505.00480970.007.000000000000000
 Investment Income407230.0010000.0010000.0010000.000.000000000000000
 Miscellaneous1621.000.000.000.000.000000000000000
 Total REVENUES37172525.0040432389.0041232459.0041809358.003.400000000000000
 NET INTER-FUND TRANSFERS     
 To Non-Tax Supported Funds-500000.00-500000.00-500000.00-950000.0090.000000000000000
 To Tax Supported Funds0.000.000.00-100000.000.000000000000000
 Total NET INTER-FUND TRANSFERS-500000.00-500000.00-500000.00-1050000.00110.000000000000000
 Total Resources39022294.0041288689.0043812210.0044624860.008.100000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-35942543.00-40023436.00-39946708.00-43204550.007.900000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-35942543.00-40023436.00-39946708.00-43204550.007.900000000000000
 Total Use of Resources-35942543.00-40023436.00-39946708.00-43204550.007.900000000000000
 PROJECTED FUND BALANCE3079751.001265253.003865502.001420310.0012.300000000000000
 Park Fund     
 BEGINNING FUND BALANCE49692732806787721980512808343356.300000000000000
 REVENUES     
 Taxes115650609.00125458469.00127982961.00124952056.00-0.400000000000000
 Charges for Services3217361.003549101.003549101.003613251.001.800000000000000
 Intergovernmental3897355.004138538.004138538.004289641.003.700000000000000
 Investment Income1518191.0020000.0020000.00125000.00525.000000000000000
 Miscellaneous233024.0055500.0055500.0047500.00-14.400000000000000
 Total REVENUES124516540.00133221608.00135746100.00133027448.00-0.100000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds100000.0050000.0050000.00150000.00200.000000000000000
 Total NET INTER-FUND TRANSFERS100000.0050000.0050000.00150000.00200.000000000000000
 Total Resources129585813.00136078395.00143015905.00145985791.007.300000000000000
 CIP CURRENT REVENUE-450000.00-450000.00-450000.00-450000.000.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-115839628.00-123366306.00-122592500.00-132209619.007.200000000000000
 Debt Service - Other-6076380.00-7165062.00-7165062.00-7861690.009.700000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-121916008.00-130531368.00-129757562.00-140071309.007.300000000000000
 Total Use of Resources-122366008.00-130981368.00-130207562.00-140521309.007.300000000000000
 PROJECTED FUND BALANCE7219805.005097027.0012808343.005464482.007.200000000000000
 ALA Debt Service Fund     
 BEGINNING FUND BALANCE106260538100.000000000000000
 REVENUES     
 Taxes2194795.002233122.002275860.002398786.007.400000000000000
 Total REVENUES2194795.002233122.002275860.002398786.007.400000000000000
 NET INTER-FUND TRANSFERS     
 To Internal Service Funds-2068990.00-2109522.00-2157641.00-2277586.008.000000000000000
 Total NET INTER-FUND TRANSFERS-2068990.00-2109522.00-2157641.00-2277586.008.000000000000000
 Total Resources136431.00123600.00123600.00121200.00-1.900000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-131050.00-123600.00-123600.00-121200.00-1.900000000000000
 Total APPROPRIATION/EXPENDITURE-131050.00-123600.00-123600.00-121200.00-1.900000000000000
 Total Use of Resources-131050.00-123600.00-123600.00-121200.00-1.900000000000000
 PROJECTED FUND BALANCE5381.000.000.000.000.000000000000000
 NON-TAX SUPPORTED     
 Montgomery County Government     
 Grant Fund MCG     
 BEGINNING FUND BALANCE00000.000000000000000
 REVENUES     
 Charges for Services61413.000.000.000.000.000000000000000
 Intergovernmental228629990.00158342580.00158342580.00159275671.000.600000000000000
 Investment Income1353280.000.000.000.000.000000000000000
 Miscellaneous22161563.001148233.001148233.001365377.0018.900000000000000
 Total REVENUES252206246.00159490813.00159490813.00160641048.000.700000000000000
 Total Resources252206246.00159490813.00159490813.00160641048.000.700000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-252206246.00-160490813.00-160490813.00-161641048.000.700000000000000
 Total APPROPRIATION/EXPENDITURE-252206246.00-160490813.00-160490813.00-161641048.000.700000000000000
 Total Use of Resources-252206246.00-160490813.00-160490813.00-161641048.000.700000000000000
 PROJECTED FUND BALANCE0.00-1000000.00-1000000.00-1000000.000.000000000000000
 Water Quality Protection Fund     
 BEGINNING FUND BALANCE2271567310988995201049231668843151.900000000000000
 REVENUES     
 Taxes47908015.0048294760.0048294760.0052339440.008.400000000000000
 Charges for Services369929.0047500.0047500.0047500.000.000000000000000
 Investment Income1409687.001266820.002241260.001987000.0056.800000000000000
 Total REVENUES49687631.0049609080.0050583520.0054373940.009.600000000000000
 NET INTER-FUND TRANSFERS     
 To Non-Tax Supported Funds-8441636.00-9772900.00-9222900.00-9446100.00-3.300000000000000
 To Tax Supported Funds-2837238.00-3039131.00-3039131.00-3425880.0012.700000000000000
 Total NET INTER-FUND TRANSFERS-11278874.00-12812031.00-12262031.00-12871980.000.500000000000000
 Total Resources61124430.0047786044.0058426412.0058190391.0021.800000000000000
 CIP CURRENT REVENUE-2630175.00-6941000.00-8542000.00-18090000.00160.600000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-30185305.00-33929975.00-33195981.00-36010241.006.100000000000000
 Adjustment for Prior Year Encumbrances/Reserves-8204027.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-38389332.00-33929975.00-33195981.00-36010241.006.100000000000000
 Total Use of Resources-41019507.00-40870975.00-41737981.00-54100241.0032.400000000000000
 PROJECTED FUND BALANCE20104923.006915069.0016688431.004090150.00-40.900000000000000
 Opioid Abatement     
 BEGINNING FUND BALANCE00000.000000000000000
 REVENUES     
 Intergovernmental0.000.000.001563273.000.000000000000000
 Total REVENUES0.000.000.001563273.000.000000000000000
 Total Resources0.000.000.001563273.000.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure0.000.000.00-1563273.000.000000000000000
 Total APPROPRIATION/EXPENDITURE0.000.000.00-1563273.000.000000000000000
 Total Use of Resources0.000.000.00-1563273.000.000000000000000
 PROJECTED FUND BALANCE0.000.000.000.000.000000000000000
 Recreation Non-Tax Supported     
 BEGINNING FUND BALANCE3888914674694784325592-94.500000000000000
 REVENUES     
 Charges for Services7631021.008100000.008100000.008100000.000.000000000000000
 Investment Income30200.003100.003100.003100.000.000000000000000
 Total REVENUES7661221.008103100.008103100.008103100.000.000000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-3300000.00-4500000.00-3400000.00-3400000.00-24.400000000000000
 Total NET INTER-FUND TRANSFERS-3300000.00-4500000.00-3400000.00-3400000.00-24.400000000000000
 Total Resources4750112.004070569.004750943.004728692.0016.200000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-4702269.00-3600000.00-4725351.00-4700000.0030.600000000000000
 Total APPROPRIATION/EXPENDITURE-4702269.00-3600000.00-4725351.00-4700000.0030.600000000000000
 Total Use of Resources-4702269.00-3600000.00-4725351.00-4700000.0030.600000000000000
 PROJECTED FUND BALANCE47843.00470569.0025592.0028692.00-93.900000000000000
 Detention Center Non-Tax Supported     
 BEGINNING FUND BALANCE61888952768178967776435244.900000000000000
 REVENUES     
 Investment Income28166.0036450.0036450.0036450.000.000000000000000
 Miscellaneous412473.00245065.00245065.00245065.000.000000000000000
 Total REVENUES440639.00281515.00281515.00281515.000.000000000000000
 Total Resources1059528.00809196.001071192.001045867.0029.200000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-269851.00-543000.00-306840.00-683000.0025.800000000000000
 Total APPROPRIATION/EXPENDITURE-269851.00-543000.00-306840.00-683000.0025.800000000000000
 Total Use of Resources-269851.00-543000.00-306840.00-683000.0025.800000000000000
 PROJECTED FUND BALANCE789677.00266196.00764352.00362867.0036.300000000000000
 Cable Television     
 BEGINNING FUND BALANCE-95605-9799615303402056583-2198.600000000000000
 REVENUES     
 Charges for Services20906273.0020576931.0020182086.0018862770.00-8.300000000000000
 Investment Income71909.00167490.00114330.00117960.00-29.600000000000000
 Miscellaneous0.001000000.001000000.001000000.000.000000000000000
 Total REVENUES20978182.0021744421.0021296416.0019980730.00-8.100000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-4522407.00-4137111.00-4137111.00-10812185.00161.300000000000000
 Total NET INTER-FUND TRANSFERS-4522407.00-4137111.00-4137111.00-10812185.00161.300000000000000
 Total Resources16360170.0017509314.0018689645.0011225128.00-35.900000000000000
 CIP CURRENT REVENUE-4404252.00-3330000.00-3330000.00-3494000.004.900000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-12466615.00-14062013.00-13303062.00-6556970.00-53.400000000000000
 Adjustment for Prior Year Encumbrances/Reserves2041037.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-10425578.00-14062013.00-13303062.00-6556970.00-53.400000000000000
 Total Use of Resources-14829830.00-17392013.00-16633062.00-10050970.00-42.200000000000000
 PROJECTED FUND BALANCE1530340.00117301.002056583.001174158.00901.000000000000000
 Montgomery Housing Initiative     
 BEGINNING FUND BALANCE4742286015555321109658275146068-66.900000000000000
 REVENUES     
 Taxes16961247.0023979590.0020330037.0022986826.00-4.100000000000000
 Charges for Services5736.005048950.003878742.004853742.00-3.900000000000000
 Investment Income5162141.004043580.006141850.004043580.000.000000000000000
 Miscellaneous10028966.005959516.0024467546.005545006.00-7.000000000000000
 Total REVENUES32158090.0039031636.0054818175.0037429154.00-4.100000000000000
 NET INTER-FUND TRANSFERS     
 To Non-Tax Supported Funds-15140831.00-19155600.00-15255600.00-18294520.00-4.500000000000000
 From Tax Supported Funds30182949.0033257439.0033257439.0033674468.001.300000000000000
 To Tax Supported Funds-458070.00-553516.00-553516.00-674116.0021.800000000000000
 Total NET INTER-FUND TRANSFERS14584048.0013548323.0017448323.0014705832.008.500000000000000
 Total Resources94164998.0068135280.0083232325.0057281054.00-15.900000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-107000410.00-57287692.00-77701321.00-56196099.00-1.900000000000000
 Debt Service - Other0.000.000.000.000.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves23801239.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-83199171.00-57287692.00-77701321.00-56196099.00-1.900000000000000
 CLAIMS ON FUND     
 Set Aside: Future Needs0.00-7937288.00-384936.000.00-100.000000000000000
 Total CLAIMS ON FUND0.00-7937288.00-384936.000.00-100.000000000000000
 Total Use of Resources-83199171.00-65224980.00-78086257.00-56196099.00-13.800000000000000
 PROJECTED FUND BALANCE10965827.002910300.005146068.001084955.00-62.700000000000000
 Community Use of Public Facilities     
 BEGINNING UNRESTRICTED NET ASSETS2047694180548222825531364210-24.400000000000000
 REVENUES     
 Charges for Services8892323.0011900248.0010194261.0011104248.00-6.700000000000000
 Investment Income208732.0046260.00342400.00269530.00482.600000000000000
 Total REVENUES9101055.0011946508.0010536661.0011373778.00-4.800000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds160000.00160000.00160000.00160000.000.000000000000000
 To Tax Supported Funds-1189328.00-1214128.00-1214128.00-1347830.0011.000000000000000
 Total NET INTER-FUND TRANSFERS-1029328.00-1054128.00-1054128.00-1187830.0012.700000000000000
 Total Resources10119421.0012697862.0011765086.0011550158.00-9.000000000000000
 CIP CURRENT REVENUE-442105.000.000.000.000.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-7511902.00-11139336.00-10400876.00-11440573.002.700000000000000
 Adjustment for Prior Year Encumbrances/Reserves117139.000.000.000.000.000000000000000
 Pension Liability Restatement (GASB 68)0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-7394763.00-11139336.00-10400876.00-11440573.002.700000000000000
 Total Use of Resources-7836868.00-11139336.00-10400876.00-11440573.002.700000000000000
 PROJECTED UNRESTRICTED NET ASSETS2282553.001558526.001364210.00109585.00-93.000000000000000
 Bethesda Parking District     
 BEGINNING CASH BALANCE1623012666985511786413413607982103.100000000000000
 REVENUES     
 Taxes-767.000.00549.000.000.000000000000000
 Charges for Services11156678.0014406851.0013959656.0015006851.004.200000000000000
 Fines & Forfeitures3016942.003314500.003290415.003379000.001.900000000000000
 Investment Income428717.00231931.00703270.00553610.00138.700000000000000
 Miscellaneous9412146.002359120.002599042.002359120.000.000000000000000
 Total REVENUES24013716.0020312402.0020552932.0021298581.004.900000000000000
 NET INTER-FUND TRANSFERS     
 From Non-Tax Supported Funds0.000.000.00220000.000.000000000000000
 To Non-Tax Supported Funds-3000000.00-1800000.00-1800000.00-600000.00-66.700000000000000
 To Tax Supported Funds-2788433.00-2454025.00-2454025.00-2122227.00-13.500000000000000
 Total NET INTER-FUND TRANSFERS-5788433.00-4254025.00-4254025.00-2502227.00-41.200000000000000
 Total Resources34455409.0022756928.0034163041.0032404336.0042.400000000000000
 CIP CURRENT REVENUE-2023233.00-2092000.00-6333000.00-9850000.00370.800000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-10017459.00-12093080.00-11921059.00-12791875.005.800000000000000
 Debt Service - Other-2300683.00-2301000.00-2301000.00-2301700.000.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves-2249900.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-14568042.00-14394080.00-14222059.00-15093575.004.900000000000000
 Total Use of Resources-16591275.00-16486080.00-20555059.00-24943575.0051.300000000000000
 PROJECTED CASH BALANCE17864134.006270848.0013607982.007460761.0019.000000000000000
 Silver Spring Parking District     
 BEGINNING CASH BALANCE1645521921754863265570058-74.000000000000000
 REVENUES     
 Taxes-227.000.002405.000.000.000000000000000
 Charges for Services9727442.0012353153.0010312516.0012243153.00-0.900000000000000
 Fines & Forfeitures3822645.002662189.003961093.003626689.0036.200000000000000
 Investment Income144961.00150926.00237790.00187190.0024.000000000000000
 Miscellaneous354835.0020000.00767833.0020000.000.000000000000000
 Total REVENUES14049656.0015186268.0015281637.0016077032.005.900000000000000
 NET INTER-FUND TRANSFERS     
 From Non-Tax Supported Funds3000000.001800000.001800000.00600000.00-66.700000000000000
 To Tax Supported Funds-3292605.00-3145862.00-3145862.00-2659026.00-15.500000000000000
 Total NET INTER-FUND TRANSFERS-292605.00-1345862.00-1345862.00-2059026.0053.000000000000000
 Total Resources13773506.0016032581.0018799040.0014588064.00-9.000000000000000
 CIP CURRENT REVENUE-1203015.00-3234000.00-7055000.00-310000.00-90.400000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-10144348.00-11227847.00-11173982.00-11705498.004.300000000000000
 Debt Service - Other0.000.000.000.000.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves2437122.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-7707226.00-11227847.00-11173982.00-11705498.004.300000000000000
 Total Use of Resources-8910241.00-14461847.00-18228982.00-12015498.00-16.900000000000000
 PROJECTED CASH BALANCE4863265.001570734.00570058.002572566.0063.800000000000000
 Wheaton Parking District     
 BEGINNING CASH BALANCE107065813917061753595196156040.900000000000000
 REVENUES     
 Taxes-1787.000.0085.000.000.000000000000000
 Charges for Services1891199.001787597.002153272.001887597.005.600000000000000
 Fines & Forfeitures998143.00426000.00902608.00526000.0023.500000000000000
 Investment Income64406.0037341.00105650.0083170.00122.700000000000000
 Total REVENUES2951961.002250938.003161615.002496767.0010.900000000000000
 NET INTER-FUND TRANSFERS     
 To Non-Tax Supported Funds0.000.000.00-220000.000.000000000000000
 To Tax Supported Funds-372511.00-574920.00-574920.00-316596.00-44.900000000000000
 Total NET INTER-FUND TRANSFERS-372511.00-574920.00-574920.00-536596.00-6.700000000000000
 Total Resources3650108.003067724.004340290.003921731.0027.800000000000000
 CIP CURRENT REVENUE-92589.00-147000.00-725000.00-132000.00-10.200000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-1457439.00-1643050.00-1653730.00-2079550.0026.600000000000000
 Adjustment for Prior Year Encumbrances/Reserves-346485.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-1803924.00-1643050.00-1653730.00-2079550.0026.600000000000000
 Total Use of Resources-1896513.00-1790050.00-2378730.00-2211550.0023.500000000000000
 PROJECTED CASH BALANCE1753595.001277674.001961560.001710181.0033.900000000000000
 Permitting Services     
 BEGINNING UNRESTRICTED NET ASSETS37184303402367704344322839951518-0.700000000000000
 REVENUES     
 Licenses & Permits44742885.0043638539.0039490931.0045869668.005.100000000000000
 Charges for Services2233323.001737012.001881282.001807492.004.100000000000000
 Fines & Forfeitures54683.0027543.00135387.0086275.00213.200000000000000
 Investment Income1998370.002595390.003278130.002580520.00-0.600000000000000
 Total REVENUES49029261.0047998484.0044785730.0050343955.004.900000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-6541150.00-6820882.00-6820882.00-8184774.0020.000000000000000
 Total NET INTER-FUND TRANSFERS-6541150.00-6820882.00-6820882.00-8184774.0020.000000000000000
 Total Resources79672414.0081414372.0081408076.0082110699.000.900000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-38270129.00-41662896.00-41456558.00-45659555.009.600000000000000
 Adjustment for Prior Year Encumbrances/Reserves2040943.000.000.000.000.000000000000000
 Pension Liability Restatement (GASB 68)0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-36229186.00-41662896.00-41456558.00-45659555.009.600000000000000
 Total Use of Resources-36229186.00-41662896.00-41456558.00-45659555.009.600000000000000
 PROJECTED UNRESTRICTED NET ASSETS43443228.0039751476.0039951518.0036451144.00-8.300000000000000
 Solid Waste Collection     
 BEGINNING RETAINED EARNINGS-2892579-2445379-21494541217629-149.800000000000000
 REVENUES     
 Charges for Services11749529.0014882400.0014830560.0014963680.000.500000000000000
 Investment Income-128113.00102960.00203690.00180580.0075.400000000000000
 Miscellaneous0.000.0010000.000.000.000000000000000
 Total REVENUES11621416.0014985360.0015044250.0015144260.001.100000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-314634.00-325374.00-325374.00-373939.0014.900000000000000
 Total NET INTER-FUND TRANSFERS-314634.00-325374.00-325374.00-373939.0014.900000000000000
 Total Resources8414203.0012214607.0012569422.0015987950.0030.900000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-10563657.00-11366793.00-11351793.00-12313291.008.300000000000000
 Budget to GAAP Reconciliation0.000.000.000.000.000000000000000
 Pension Liability Restatement (GASB 68)0.000.000.000.000.000000000000000
 Current Year Encumbrances0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-10563657.00-11366793.00-11351793.00-12313291.008.300000000000000
 Total Use of Resources-10563657.00-11366793.00-11351793.00-12313291.008.300000000000000
 ENDING RETAINED EARNINGS-2149454.00847814.001217629.003674659.00333.400000000000000
 Solid Waste Disposal     
 00000.000000000000000
 REVENUES     
 Licenses & Permits13265.0014129.0012000.0012000.00-15.100000000000000
 Charges for Services120470301.00129705708.00124926452.00133294707.002.800000000000000
 Fines & Forfeitures25211.0043195.0015000.0015000.00-65.300000000000000
 Investment Income3880707.005045640.006169940.005469990.008.400000000000000
 Miscellaneous18210469.00105041.00100000.00100000.00-4.800000000000000
 Total REVENUES142599953.00134913713.00131223392.00138891697.002.900000000000000
 NET INTER-FUND TRANSFERS     
 From Non-Tax Supported Funds723490.001708880.001708880.001986169.0016.200000000000000
 From Tax Supported Funds1387842.00735800.00735800.00841330.0014.300000000000000
 To Tax Supported Funds-2384458.00-2565896.00-2565896.00-3075825.0019.900000000000000
 Total NET INTER-FUND TRANSFERS-273126.00-121216.00-121216.00-248326.00104.900000000000000
 Total Resources142326827.00134792497.00131102176.00138643371.002.900000000000000
 CIP CURRENT REVENUE-18380025.00-805460.00-729599.00-4000000.00396.600000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-150047000.00-131284200.00-130626105.00-142546892.008.600000000000000
 Debt Service - Other0.000.000.000.000.000000000000000
 Less CY Accrued Closure Costs0.0021702418.0026710821.0010633700.00-51.000000000000000
 Plus Payout of Appropriated Closure Costs0.002334284.002334284.002388417.002.300000000000000
 Pension Liability Restatement (GASB 68)0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-150047000.00-107247498.00-101581000.00-129524775.0020.800000000000000
 Total Use of Resources-168427025.00-108052958.00-102310599.00-133524775.0023.600000000000000
 NET CHANGE-26100198.0026739539.0028791577.005118596.00-80.900000000000000
 Vacuum Leaf Collection     
 BEGINNING FUND BALANCE110560516137061702623226262240.200000000000000
 REVENUES     
 Charges for Services8730734.009112500.009118500.009131619.000.200000000000000
 Investment Income117241.00178670.00192320.00151390.00-15.300000000000000
 Total REVENUES8847975.009291170.009310820.009283009.00-0.100000000000000
 NET INTER-FUND TRANSFERS     
 To Non-Tax Supported Funds-1387842.00-1708880.00-1708880.00-1986169.0016.200000000000000
 To Tax Supported Funds-613300.00-646546.00-646546.00-721768.0011.600000000000000
 Total NET INTER-FUND TRANSFERS-2001142.00-2355426.00-2355426.00-2707937.0015.000000000000000
 Total Resources7952438.008549450.008658017.008837694.003.400000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-6310247.00-7273923.00-6395395.00-7464021.002.600000000000000
 Adjustment for Prior Year Encumbrances/Reserves60432.000.000.000.000.000000000000000
 Pension Liability Restatement (GASB 68)0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-6249815.00-7273923.00-6395395.00-7464021.002.600000000000000
 Total Use of Resources-6249815.00-7273923.00-6395395.00-7464021.002.600000000000000
 PROJECTED FUND BALANCE1702623.001275527.002262622.001373673.007.700000000000000
 Liquor Control     
 BEGINNING CASH BALANCE1127074980692801321249283897224.000000000000000
 REVENUES     
 Taxes7283.000.000.000.000.000000000000000
 Licenses & Permits1860629.001324555.001324555.001324555.000.000000000000000
 Charges for Services13680.0023887.0023887.0023887.000.000000000000000
 Fines & Forfeitures204025.0063383.0063383.0063383.000.000000000000000
 Investment Income242462.00616390.00385260.00312920.00-49.200000000000000
 Miscellaneous99554782.00102116165.00101381436.00102583645.000.500000000000000
 Total REVENUES101882861.00104144380.00103178521.00104308390.000.200000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-34917233.00-34629492.00-34629492.00-31298530.00-9.600000000000000
 Total NET INTER-FUND TRANSFERS-34917233.00-34629492.00-34629492.00-31298530.00-9.600000000000000
 Total Resources78236377.0077584168.0081761521.0081399582.004.900000000000000
 CIP CURRENT REVENUE-1892693.00-2720000.00-2720000.00-1767000.00-35.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-61072133.00-62085987.00-61998209.00-66013163.006.300000000000000
 Debt Service - Other-8232140.00-8653590.00-8653590.00-8591490.00-0.700000000000000
 Adjustment for Prior Year Encumbrances/Reserves6173081.000.000.000.000.000000000000000
 Future Expenditure Requirements0.000.000.000.000.000000000000000
 Bond Proceeds Applied to Debt Service0.000.000.000.000.000000000000000
 Master Lease Proceeds0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-63131192.00-70739577.00-70651799.00-74604653.005.500000000000000
 Total Use of Resources-65023885.00-73459577.00-73371799.00-76371653.004.000000000000000
 PROJECTED CASH BALANCE13212492.004124591.008389722.005027929.0021.900000000000000
 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 Funds23582467.0028928500.0024478500.0027740620.00-4.100000000000000
 Total NET INTER-FUND TRANSFERS23582467.0028928500.0024478500.0027740620.00-4.100000000000000
 Total Resources23582467.0028928500.0024478500.0027740620.00-4.100000000000000
 APPROPRIATION/EXPENDITURE     
 Debt Service - Other-23582467.00-28928500.00-24478500.00-27740620.00-4.100000000000000
 Total APPROPRIATION/EXPENDITURE-23582467.00-28928500.00-24478500.00-27740620.00-4.100000000000000
 Total Use of Resources-23582467.00-28928500.00-24478500.00-27740620.00-4.100000000000000
 PROJECTED FUND BALANCE0.000.000.000.000.000000000000000
 Montgomery County Public Schools     
 Grant Fund MCPS     
 BEGINNING FUND BALANCE00000.000000000000000
 REVENUES     
 Intergovernmental99451004.00124374098.00124374098.00125376644.000.800000000000000
 Total REVENUES99451004.00124374098.00124374098.00125376644.000.800000000000000
 Total Resources99451004.00124374098.00124374098.00125376644.000.800000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-99451004.00-124374098.00-124374098.00-125376644.000.800000000000000
 Total APPROPRIATION/EXPENDITURE-99451004.00-124374098.00-124374098.00-125376644.000.800000000000000
 Total Use of Resources-99451004.00-124374098.00-124374098.00-125376644.000.800000000000000
 PROJECTED FUND BALANCE0.000.000.000.000.000000000000000
 Food Service Fund     
 BEGINNING CASH BALANCE945114294511422416650924166509155.700000000000000
 REVENUES     
 Charges for Services14955489.0024148993.0024148993.0028389127.0017.600000000000000
 Intergovernmental60958851.0043943932.0043943932.0043943932.000.000000000000000
 Miscellaneous354337.000.000.000.000.000000000000000
 Total REVENUES76268677.0068092925.0068092925.0072333059.006.200000000000000
 Total Resources85719819.0077544067.0092259434.0096499568.0024.400000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-68514078.00-68092925.00-68092925.00-72333059.006.200000000000000
 Adjustment for Prior Year Encumbrances/Reserves6960768.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-61553310.00-68092925.00-68092925.00-72333059.006.200000000000000
 Total Use of Resources-61553310.00-68092925.00-68092925.00-72333059.006.200000000000000
 PROJECTED CASH BALANCE24166509.009451142.0024166509.0024166509.00155.700000000000000
 Real Estate Fund     
 BEGINNING CASH BALANCE00000.000000000000000
 REVENUES     
 Miscellaneous3625602.004957216.004957216.005039226.001.700000000000000
 Total REVENUES3625602.004957216.004957216.005039226.001.700000000000000
 Total Resources3625602.004957216.004957216.005039226.001.700000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-4240803.00-4957216.00-4957216.00-5039226.001.700000000000000
 Adjustment for Prior Year Encumbrances/Reserves615201.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-3625602.00-4957216.00-4957216.00-5039226.001.700000000000000
 Total Use of Resources-3625602.00-4957216.00-4957216.00-5039226.001.700000000000000
 PROJECTED CASH BALANCE0.000.000.000.000.000000000000000
 Field Trip Fund     
 BEGINNING CASH BALANCE00000.000000000000000
 REVENUES     
 Charges for Services1292309.002854856.002854856.002979154.004.400000000000000
 Total REVENUES1292309.002854856.002854856.002979154.004.400000000000000
 Total Resources1292309.002854856.002854856.002979154.004.400000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-1421044.00-2854856.00-2854856.00-2979154.004.400000000000000
 Adjustment for Prior Year Encumbrances/Reserves128735.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-1292309.00-2854856.00-2854856.00-2979154.004.400000000000000
 Total Use of Resources-1292309.00-2854856.00-2854856.00-2979154.004.400000000000000
 PROJECTED CASH BALANCE0.000.000.000.000.000000000000000
 Entrepreneurial Activities Fund     
 BEGINNING CASH BALANCE00000.000000000000000
 REVENUES     
 Charges for Services296230.002446838.002446838.002507832.002.500000000000000
 Total REVENUES296230.002446838.002446838.002507832.002.500000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds6787863.006600000.006600000.006600000.000.000000000000000
 Total NET INTER-FUND TRANSFERS6787863.006600000.006600000.006600000.000.000000000000000
 Total Resources7084093.009046838.009046838.009107832.000.700000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-7891920.00-9046838.00-9046838.00-9107832.000.700000000000000
 Adjustment for Prior Year Encumbrances/Reserves807827.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-7084093.00-9046838.00-9046838.00-9107832.000.700000000000000
 Total Use of Resources-7084093.00-9046838.00-9046838.00-9107832.000.700000000000000
 PROJECTED CASH BALANCE0.000.000.000.000.000000000000000
 Instructional Television Fund     
 BEGINNING CASH BALANCE5189355189355367175367173.400000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds1769775.001681286.001681286.001581200.00-6.000000000000000
 Total NET INTER-FUND TRANSFERS1769775.001681286.001681286.001581200.00-6.000000000000000
 Total Resources2288710.002200221.002218003.002117917.00-3.700000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-1868512.00-1681286.00-1681286.00-1581200.00-6.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves116519.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-1751993.00-1681286.00-1681286.00-1581200.00-6.000000000000000
 Total Use of Resources-1751993.00-1681286.00-1681286.00-1581200.00-6.000000000000000
 PROJECTED CASH BALANCE536717.00518935.00536717.00536717.003.400000000000000
 Montgomery College     
 Grant Fund MC     
 BEGINNING FUND BALANCE00000.000000000000000
 REVENUES     
 Intergovernmental23819972.0018995000.0012200000.0018133500.00-4.500000000000000
 Total REVENUES23819972.0018995000.0012200000.0018133500.00-4.500000000000000
 Total Resources23819972.0018995000.0012200000.0018133500.00-4.500000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-23819972.00-18995000.00-12200000.00-18133500.00-4.500000000000000
 Total APPROPRIATION/EXPENDITURE-23819972.00-18995000.00-12200000.00-18133500.00-4.500000000000000
 Total Use of Resources-23819972.00-18995000.00-12200000.00-18133500.00-4.500000000000000
 PROJECTED FUND BALANCE0.000.000.000.000.000000000000000
 Endowment Fund     
 BEGINNING FUND BALANCE5813615823615995676245677.200000000000000
 REVENUES     
 Miscellaneous18206.001000.0025000.0020000.001900.000000000000000
 Total REVENUES18206.001000.0025000.0020000.001900.000000000000000
 Total Resources599567.00583361.00624567.00644567.0010.500000000000000
 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 BALANCE599567.00583361.00624567.00644567.0010.500000000000000
 Workforce Development & Continuing Ed     
 BEGINNING FUND BALANCE65438599565441101532261174822622.800000000000000
 REVENUES     
 Charges for Services7139747.008724406.006215432.007000000.00-19.800000000000000
 Intergovernmental10422943.0013578568.0013578568.0013774560.001.400000000000000
 Miscellaneous206297.0075000.00325000.00320000.00326.700000000000000
 Total REVENUES17768987.0022377974.0020119000.0021094560.00-5.700000000000000
 NET INTER-FUND TRANSFERS     
 To Non-Tax Supported Funds0.00-1434307.00-1655000.000.00-100.000000000000000
 From Tax Supported Funds509795.000.00600000.00760000.000.000000000000000
 Total NET INTER-FUND TRANSFERS509795.00-1434307.00-1055000.00760000.00-153.000000000000000
 Total Resources24822641.0030509108.0029217226.0033602786.0010.100000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-14669415.00-22748598.00-17469000.00-22748598.000.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-14669415.00-22748598.00-17469000.00-22748598.000.000000000000000
 Total Use of Resources-14669415.00-22748598.00-17469000.00-22748598.000.000000000000000
 PROJECTED FUND BALANCE10153226.007760510.0011748226.0010854188.0039.900000000000000
 Auxiliary Fund     
 BEGINNING FUND BALANCE2928353278742826765822351298-15.600000000000000
 REVENUES     
 Charges for Services569263.00896000.00625741.00896000.000.000000000000000
 Miscellaneous418172.00379550.00519960.00444050.0017.000000000000000
 Total REVENUES987435.001275550.001145701.001340050.005.100000000000000
 Total Resources3915788.004062978.003822283.003691348.00-9.100000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-1238635.00-1959598.00-1470985.00-1959598.000.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves-571.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-1239206.00-1959598.00-1470985.00-1959598.000.000000000000000
 Total Use of Resources-1239206.00-1959598.00-1470985.00-1959598.000.000000000000000
 PROJECTED FUND BALANCE2676582.002103380.002351298.001731750.00-17.700000000000000
 Cable Television Fund     
 BEGINNING FUND BALANCE388124470373455930467186-0.700000000000000
 REVENUES     
 Miscellaneous12154.00269840.0021000.0015000.00-94.400000000000000
 Total REVENUES12154.00269840.0021000.0015000.00-94.400000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds1796800.001706960.001706960.001604850.00-6.000000000000000
 Total NET INTER-FUND TRANSFERS1796800.001706960.001706960.001604850.00-6.000000000000000
 Total Resources2197078.002447173.002183890.002087036.00-14.700000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-1741148.00-1976800.00-1716704.00-1894942.00-4.100000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.00-170000.000.000.00-100.000000000000000
 Total APPROPRIATION/EXPENDITURE-1741148.00-2146800.00-1716704.00-1894942.00-11.700000000000000
 Total Use of Resources-1741148.00-2146800.00-1716704.00-1894942.00-11.700000000000000
 PROJECTED FUND BALANCE455930.00300373.00467186.00192094.00-36.000000000000000
 Major Facilities Reserve Fund     
 BEGINNING FUND BALANCE9458839970887192286111086147511.900000000000000
 REVENUES     
 Charges for Services2671700.003062329.003225356.003164540.003.300000000000000
 Investment Income485673.0010000.00350114.00350000.003400.000000000000000
 Total REVENUES3157373.003072329.003575470.003514540.0014.400000000000000
 NET INTER-FUND TRANSFERS     
 From Non-Tax Supported Funds0.001434307.001655000.000.00-100.000000000000000
 To Non-Tax Supported Funds-12244.00-1500000.000.000.00-100.000000000000000
 From Tax Supported Funds0.0010794749.007758037.000.00-100.000000000000000
 Total NET INTER-FUND TRANSFERS-12244.0010729056.009413037.000.00-100.000000000000000
 Total Resources12603968.0023510256.0022217118.0014376015.00-38.900000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-1947357.00-14300000.00-11355643.00-2000000.00-86.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves-1428000.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-3375357.00-14300000.00-11355643.00-2000000.00-86.000000000000000
 Total Use of Resources-3375357.00-14300000.00-11355643.00-2000000.00-86.000000000000000
 PROJECTED FUND BALANCE9228611.009210256.0010861475.0012376015.0034.400000000000000
 Transportation Fund     
 BEGINNING FUND BALANCE1007058210498139108252361227523616.900000000000000
 REVENUES     
 Charges for Services2912139.003212329.003694901.003364540.004.700000000000000
 Investment Income222672.0015000.000.000.00-100.000000000000000
 Miscellaneous0.0050000.00255099.00260000.00420.000000000000000
 Total REVENUES3134811.003277329.003950000.003624540.0010.600000000000000
 Total Resources13205393.0013775468.0014775236.0015899776.0015.400000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-2380157.00-4200000.00-2500000.00-4200000.000.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-2380157.00-4200000.00-2500000.00-4200000.000.000000000000000
 Total Use of Resources-2380157.00-4200000.00-2500000.00-4200000.000.000000000000000
 PROJECTED FUND BALANCE10825236.009575468.0012275236.0011699776.0022.200000000000000
 Maryland-National Capital Park and Planning Commission     
 Grant Fund MNCPPC     
 BEGINNING FUND BALANCE00000.000000000000000
 REVENUES     
 Intergovernmental227626.00550000.00550000.00550000.000.000000000000000
 Total REVENUES227626.00550000.00550000.00550000.000.000000000000000
 Total Resources227626.00550000.00550000.00550000.000.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-227626.00-550000.00-550000.00-550000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-227626.00-550000.00-550000.00-550000.000.000000000000000
 Total Use of Resources-227626.00-550000.00-550000.00-550000.000.000000000000000
 PROJECTED FUND BALANCE0.000.000.000.000.000000000000000
 Special Revenue Funds     
 BEGINNING FUND BALANCE57289524664243541801147124061.000000000000000
 REVENUES     
 Charges for Services3119860.003352200.003304146.003461123.003.200000000000000
 Intergovernmental195959.00426998.00362650.00411118.00-3.700000000000000
 Investment Income222181.006000.0028606.0019610.00226.800000000000000
 Miscellaneous715423.00562600.00601506.00584600.003.900000000000000
 Total REVENUES4253423.004347798.004296908.004476451.003.000000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds500000.00500000.00500000.00950000.0090.000000000000000
 From Component Units/Agencies1803000.001963465.001963465.002112862.007.600000000000000
 Total NET INTER-FUND TRANSFERS2303000.002463465.002463465.003062862.0024.300000000000000
 Total Resources12285375.0011475506.0012178384.0012251719.006.800000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-6867364.00-7940988.00-7465978.00-9024081.0013.600000000000000
 Total APPROPRIATION/EXPENDITURE-6867364.00-7940988.00-7465978.00-9024081.0013.600000000000000
 Total Use of Resources-6867364.00-7940988.00-7465978.00-9024081.0013.600000000000000
 PROJECTED FUND BALANCE5418011.003534518.004712406.003227638.00-8.700000000000000
 Enterprise Fund     
 BEGINNING CASH BALANCE1179840413806607157111501799196630.300000000000000
 REVENUES     
 Charges for Services11565215.0011714536.0011728171.0011934163.001.900000000000000
 Miscellaneous1491007.00844616.001122542.00984747.0016.600000000000000
 Total REVENUES13056222.0012559152.0012850713.0012918910.002.900000000000000
 Total Resources24854626.0026365759.0028561863.0030910876.0017.200000000000000
 CIP CURRENT REVENUE-137491.000.000.00-2500000.000.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-9873504.00-10833205.00-10569897.00-11283610.004.200000000000000
 Debt Service - Other0.000.000.000.000.000000000000000
 Changes In Working Capital867519.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-9005985.00-10833205.00-10569897.00-11283610.004.200000000000000
 Total Use of Resources-9143476.00-10833205.00-10569897.00-13783610.0027.200000000000000
 PROJECTED CASH BALANCE15711150.0015532554.0017991966.0017127266.0010.300000000000000
 Prop Mgmt MNCPPC     
 BEGINNING FUND BALANCE689353689353534858541089-21.500000000000000
 REVENUES     
 Charges for Services1522362.001556600.001738831.001478700.00-5.000000000000000
 Investment Income42274.001000.0025000.0010000.00900.000000000000000
 Miscellaneous3035.000.000.000.000.000000000000000
 Total REVENUES1567671.001557600.001763831.001488700.00-4.400000000000000
 Total Resources2257024.002246953.002298689.002029789.00-9.700000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-1722166.00-1757600.00-1757600.00-1688700.00-3.900000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-1722166.00-1757600.00-1757600.00-1688700.00-3.900000000000000
 Total Use of Resources-1722166.00-1757600.00-1757600.00-1688700.00-3.900000000000000
 PROJECTED FUND BALANCE534858.00489353.00541089.00341089.00-30.300000000000000