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 FY25BUDGET FY26EST FY26REC FY27% CHG BUD/REC
 TAX SUPPORTED     
 Montgomery County Government     
 County General Fund     
 BEGINNING FUND BALANCE37875873121050740238187119923689151712.500000000000000
 REVENUES     
 Taxes4200276344.004356672436.004409820644.004638144292.006.500000000000000
 Licenses & Permits14996952.0016669748.0017013858.0015669844.00-6.000000000000000
 Charges for Services11511363.0015441338.0015152563.0015021905.00-2.700000000000000
 Fines & Forfeitures31042812.0029608900.0019287400.0039818750.0034.500000000000000
 Intergovernmental137932181.00102495008.00123273596.00115045408.0012.200000000000000
 Investment Income31702546.0022021110.0024095020.0018794120.00-14.700000000000000
 Miscellaneous13989139.0015962201.0016142151.0013406151.00-16.000000000000000
 Total REVENUES4441451337.004558870741.004624785232.004855900470.006.500000000000000
 NET INTER-FUND TRANSFERS     
 From Non-Tax Supported Funds49425932.0047141497.0047141497.0032134729.00-31.800000000000000
 To Non-Tax Supported Funds-41055798.00-39004921.00-39004921.00-40552761.004.000000000000000
 From Tax Supported Funds46652760.0036263813.0036263813.0025048006.00-30.900000000000000
 To Tax Supported Funds-385836570.00-397504823.00-393409940.00-416054152.004.700000000000000
 To Component Units/Agencies-12100288.00-11806558.00-11806558.00-9932764.00-15.900000000000000
 Total NET INTER-FUND TRANSFERS-342913964.00-364910992.00-360816109.00-409356942.0012.200000000000000
 CONTRIBUTIONS TO/FROM OTHER FUNDS     
 To Tax Supported Funds-2277702034.00-2488052034.00-2488052034.00-2673948056.007.500000000000000
 County Contribution to CIP Fund-178337974.00-96593000.00-93093000.00-84670000.00-12.300000000000000
 Total CONTRIBUTIONS TO/FROM OTHER FUNDS-2456040008.00-2584645034.00-2581145034.00-2758618056.006.700000000000000
 Total Resources2021256096.001819822117.002064695288.001924816989.005.800000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-1658427910.00-1752160128.00-1830303771.00-1879052249.007.200000000000000
 Adjustment for Prior Year Encumbrances/Reserves19043013.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-1639384897.00-1752160128.00-1830303771.00-1879052249.007.200000000000000
 CLAIMS ON FUND     
 Designated Reserves0.002500000.002500000.000.00-100.000000000000000
 Total CLAIMS ON FUND0.002500000.002500000.000.00-100.000000000000000
 Total Use of Resources-1639384897.00-1749660128.00-1827803771.00-1879052249.007.400000000000000
 PROJECTED FUND BALANCE381871199.0070161989.00236891517.0045764740.00-34.800000000000000
 Bethesda Urban District     
 BEGINNING FUND BALANCE19890580874-218666-164862-303.900000000000000
 REVENUES     
 Taxes662059.00979921.00875641.00911140.00-7.000000000000000
 Charges for Services236731.00183975.00224000.00222350.0020.900000000000000
 Total REVENUES898790.001163896.001099641.001133490.00-2.600000000000000
 NET INTER-FUND TRANSFERS     
 From Non-Tax Supported Funds1581122.001581122.001581122.000.00-100.000000000000000
 From Tax Supported Funds883753.001406720.001406720.003133812.00122.800000000000000
 To Tax Supported Funds-23660.00-25961.00-25961.00-17981.00-30.700000000000000
 Total NET INTER-FUND TRANSFERS2441215.002961881.002961881.003115831.005.200000000000000
 Total Resources3538910.004206651.003842856.004084459.00-2.900000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-3746047.00-4021251.00-4007718.00-3982290.00-1.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves-11529.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-3757576.00-4021251.00-4007718.00-3982290.00-1.000000000000000
 Total Use of Resources-3757576.00-4021251.00-4007718.00-3982290.00-1.000000000000000
 PROJECTED FUND BALANCE-218666.00185400.00-164862.00102169.00-44.900000000000000
 Friendship Heights Urban District     
 BEGINNING FUND BALANCE-771898-771898-767525-767525-0.600000000000000
 REVENUES     
 Charges for Services621890.00617518.00617518.00617729.000.000000000000000
 Total REVENUES621890.00617518.00617518.00617729.000.000000000000000
 Total Resources-150008.00-154380.00-150007.00-149796.00-3.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-617517.00-617518.00-617518.00-617729.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-617517.00-617518.00-617518.00-617729.000.000000000000000
 Total Use of Resources-617517.00-617518.00-617518.00-617729.000.000000000000000
 PROJECTED FUND BALANCE-767525.00-771898.00-767525.00-767525.00-0.600000000000000
 Silver Spring Urban District     
 BEGINNING FUND BALANCE74537-7745-10597461899-899.200000000000000
 REVENUES     
 Taxes939684.001125009.001037547.001081452.00-3.900000000000000
 Charges for Services321448.00120000.00224648.00120000.000.000000000000000
 Miscellaneous111.000.000.000.000.000000000000000
 Total REVENUES1261243.001245009.001262195.001201452.00-3.500000000000000
 NET INTER-FUND TRANSFERS     
 From Non-Tax Supported Funds2058464.00150000.00150000.000.00-100.000000000000000
 From Tax Supported Funds2141467.004442896.004442896.004673819.005.200000000000000
 To Tax Supported Funds-630799.00-679922.00-679922.00-503373.00-26.000000000000000
 Total NET INTER-FUND TRANSFERS3569132.003912974.003912974.004170446.006.600000000000000
 Total Resources4904912.005150238.005069195.005433797.005.500000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-4804920.00-4880102.00-5007296.00-5297895.008.600000000000000
 Adjustment for Prior Year Encumbrances/Reserves-205966.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-5010886.00-4880102.00-5007296.00-5297895.008.600000000000000
 Total Use of Resources-5010886.00-4880102.00-5007296.00-5297895.008.600000000000000
 PROJECTED FUND BALANCE-105974.00270136.0061899.00135902.00-49.700000000000000
 Wheaton Urban District     
 BEGINNING FUND BALANCE120988369858388672169917-54.100000000000000
 REVENUES     
 Taxes272520.00305623.00286366.00298129.00-2.500000000000000
 Charges for Services10832.000.0010011.000.000.000000000000000
 Total REVENUES283352.00305623.00296377.00298129.00-2.500000000000000
 NET INTER-FUND TRANSFERS     
 From Non-Tax Supported Funds225000.00225000.00225000.000.00-100.000000000000000
 From Tax Supported Funds3766786.003305858.003305858.003713399.0012.300000000000000
 To Tax Supported Funds-484348.00-465636.00-465636.00-321152.00-31.000000000000000
 Total NET INTER-FUND TRANSFERS3507438.003065222.003065222.003392247.0010.700000000000000
 Total Resources3911778.003740703.003750271.003860293.003.200000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-3650212.00-3679553.00-3580354.00-3763786.002.300000000000000
 Adjustment for Prior Year Encumbrances/Reserves127106.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-3523106.00-3679553.00-3580354.00-3763786.002.300000000000000
 Total Use of Resources-3523106.00-3679553.00-3580354.00-3763786.002.300000000000000
 PROJECTED FUND BALANCE388672.0061150.00169917.0096507.0057.800000000000000
 Mass Transit     
 BEGINNING FUND BALANCE-8276095-6611294-5801686517121-107.800000000000000
 REVENUES     
 Taxes211424829.00209894512.00207489501.00216335182.003.100000000000000
 Licenses & Permits41863.0080000.0040000.0040000.00-50.000000000000000
 Charges for Services8372622.006274383.006089251.004175477.00-33.500000000000000
 Fines & Forfeitures868182.00960000.001127200.001460000.0052.100000000000000
 Intergovernmental40983468.0042780825.0041361412.0042451555.00-0.800000000000000
 Miscellaneous73847.000.0038280.000.000.000000000000000
 Total REVENUES261764811.00259989720.00256145644.00264462214.001.700000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds531310.00531310.00531310.00531310.000.000000000000000
 To Tax Supported Funds-56010503.00-53297814.00-53139375.00-49975880.00-6.200000000000000
 Total NET INTER-FUND TRANSFERS-55479193.00-52766504.00-52608065.00-49444570.00-6.300000000000000
 Total Resources198009523.00200611922.00197735893.00215534765.007.400000000000000
 CIP CURRENT REVENUE-44499171.005118000.005118000.00-2407000.00-147.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-195688128.00-205787901.00-202336772.00-212797283.003.400000000000000
 Debt Service - Other0.000.000.000.000.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves36376090.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-159312038.00-205787901.00-202336772.00-212797283.003.400000000000000
 CLAIMS ON FUND     
 Designated Reserves0.00175624.000.000.00-100.000000000000000
 Total CLAIMS ON FUND0.00175624.000.000.00-100.000000000000000
 Total Use of Resources-203811209.00-200494277.00-197218772.00-215204283.007.300000000000000
 PROJECTED FUND BALANCE-5801686.00117645.00517121.00330482.00180.900000000000000
 Fire     
 BEGINNING FUND BALANCE-12946518-21458830-24141288-20422413-4.800000000000000
 REVENUES     
 Taxes284964183.00308757869.00305220062.00311961603.001.000000000000000
 Charges for Services33509282.0025030000.0025030000.0025030000.000.000000000000000
 Intergovernmental8295769.0013700000.0017121756.0013700000.000.000000000000000
 Miscellaneous879746.000.00180000.000.000.000000000000000
 Total REVENUES327648980.00347487869.00347551818.00350691603.000.900000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds250000.00250000.00250000.00250000.000.000000000000000
 To Tax Supported Funds-21909480.00-14317610.00-14120359.00-16508820.0015.300000000000000
 Total NET INTER-FUND TRANSFERS-21659480.00-14067610.00-13870359.00-16258820.0015.600000000000000
 Total Resources293042982.00311961429.00309540171.00314010370.000.700000000000000
 CIP CURRENT REVENUE-2084499.00-1541000.00-1541000.00-1729000.0012.200000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-311011406.00-310083473.00-328421584.00-311700388.000.500000000000000
 Adjustment for Prior Year Encumbrances/Reserves-4088365.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-315099771.00-310083473.00-328421584.00-311700388.000.500000000000000
 Total Use of Resources-317184270.00-311624473.00-329962584.00-313429388.000.600000000000000
 PROJECTED FUND BALANCE-24141288.00336956.00-20422413.00580982.0072.400000000000000
 Recreation     
 BEGINNING FUND BALANCE688929747405104855065142425-97.000000000000000
 REVENUES     
 Taxes65696674.0070788031.0069965914.0076147722.007.600000000000000
 Charges for Services5264544.003410187.003606196.003606196.005.700000000000000
 Miscellaneous51735.00165464.00165464.00165464.000.000000000000000
 Total REVENUES71012953.0074363682.0073737574.0079919382.007.500000000000000
 NET INTER-FUND TRANSFERS     
 From Non-Tax Supported Funds2400000.003700000.003700000.003700000.000.000000000000000
 From Tax Supported Funds1009700.001009700.001009700.001019700.001.000000000000000
 To Tax Supported Funds-19231534.00-20584335.00-20351700.00-19544330.00-5.100000000000000
 Total NET INTER-FUND TRANSFERS-15821834.00-15874635.00-15642000.00-14824630.00-6.600000000000000
 Total Resources62080416.0063229557.0062950639.0065237177.003.200000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-57957606.00-62850320.00-62808214.00-65138363.003.600000000000000
 Adjustment for Prior Year Encumbrances/Reserves732255.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-57225351.00-62850320.00-62808214.00-65138363.003.600000000000000
 Total Use of Resources-57225351.00-62850320.00-62808214.00-65138363.003.600000000000000
 PROJECTED FUND BALANCE4855065.00379237.00142425.0098814.00-73.900000000000000
 Economic Development Fund     
 BEGINNING FUND BALANCE2063169802130587400.000000000000000
 REVENUES     
 Investment Income1307880.0055000.00313060.0055000.000.000000000000000
 Miscellaneous637970.00375000.00477473.00375000.000.000000000000000
 Total REVENUES1945850.00430000.00790533.00430000.000.000000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds3193249.003750782.003868909.003743420.00-0.200000000000000
 Total NET INTER-FUND TRANSFERS3193249.003750782.003868909.003743420.00-0.200000000000000
 Total Resources25770797.004180782.0025965316.004173420.00-0.200000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-4464923.00-4180782.00-25965316.00-4173420.00-0.200000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-4464923.00-4180782.00-25965316.00-4173420.00-0.200000000000000
 Total Use of Resources-4464923.00-4180782.00-25965316.00-4173420.00-0.200000000000000
 PROJECTED FUND BALANCE21305874.000.000.000.000.000000000000000
 Revenue Stabilization Fund     
 BEGINNING FUND BALANCE6492324746848633946860118867141769964.300000000000000
 REVENUES     
 Investment Income36779412.0030004990.0028165110.0021968790.00-26.800000000000000
 Total REVENUES36779412.0030004990.0028165110.0021968790.00-26.800000000000000
 Total Resources686011886.00714868384.00714176996.00736145786.003.000000000000000
 DESIGNATED FUND BALANCE686011886.00714868384.00714176996.00736145786.003.000000000000000
 Debt Service     
 Debt Service     
 BEGINNING FUND BALANCE00000.000000000000000
 REVENUES     
 Intergovernmental204720.00189940.00189900.00180300.00-5.100000000000000
 Total REVENUES204720.00189940.00189900.00180300.00-5.100000000000000
 NET INTER-FUND TRANSFERS     
 From Non-Tax Supported Funds2142864.002146053.002146053.002146053.000.000000000000000
 From Tax Supported Funds425697869.00435915022.00431113687.00460812222.005.700000000000000
 From Internal Service Funds516300.00325650.00325650.00328375.000.800000000000000
 Total NET INTER-FUND TRANSFERS428357033.00438386725.00433585390.00463286650.005.700000000000000
 Total Resources428561753.00438576665.00433775290.00463466950.005.700000000000000
 APPROPRIATION/EXPENDITURE     
 Debt Service - GO Bonds-402251407.00-408290190.00-404787485.00-431004005.005.600000000000000
 Debt Service - Other-26310346.00-30286475.00-28987805.00-32462945.007.200000000000000
 Total APPROPRIATION/EXPENDITURE-428561753.00-438576665.00-433775290.00-463466950.005.700000000000000
 Total Use of Resources-428561753.00-438576665.00-433775290.00-463466950.005.700000000000000
 PROJECTED FUND BALANCE0.000.000.000.000.000000000000000
 Montgomery County Public Schools     
 Current Fund MCPS     
 BEGINNING FUND BALANCE1189305702147815700.000000000000000
 REVENUES     
 Charges for Services4089938.003807933.003807933.004276147.0012.300000000000000
 Intergovernmental973734239.001005502829.001005502829.001017597536.001.200000000000000
 Miscellaneous10440192.006685689.006685689.006785689.001.500000000000000
 Total REVENUES988264369.001015996451.001015996451.001028659372.001.200000000000000
 CONTRIBUTIONS TO/FROM OTHER FUNDS     
 County Contribution to Current/Other Fund2128642338.002338642338.002338642338.002518238360.007.700000000000000
 County Contribution to CIP Fund38014000.0020792000.0020792000.009569000.00-54.000000000000000
 Total CONTRIBUTIONS TO/FROM OTHER FUNDS2166656338.002359434338.002359434338.002527807360.007.100000000000000
 Total Resources3166813764.003375430789.003396908946.003556466732.005.400000000000000
 CIP CURRENT REVENUE-38014000.00-20792000.00-20792000.00-9569000.00-54.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-3116913181.00-3354638789.00-3376116946.00-3546897732.005.700000000000000
 Adjustment for Prior Year Encumbrances/Reserves9591574.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-3107321607.00-3354638789.00-3376116946.00-3546897732.005.700000000000000
 Total Use of Resources-3145335607.00-3375430789.00-3396908946.00-3556466732.005.400000000000000
 PROJECTED FUND BALANCE21478157.000.000.000.000.000000000000000
 Montgomery College     
 Current Fund MC     
 BEGINNING FUND BALANCE57573120435930494502964117542955-59.800000000000000
 REVENUES     
 Charges for Services69914150.0072600367.0073362555.0077875067.007.300000000000000
 Intergovernmental56508425.0058322994.0058372994.0061634607.005.700000000000000
 Investment Income2350969.002235000.002100000.002300000.002.900000000000000
 Miscellaneous3011570.002000000.001450000.001910000.00-4.500000000000000
 Total REVENUES131785114.00135158361.00135285549.00143719674.006.300000000000000
 NET INTER-FUND TRANSFERS     
 To Non-Tax Supported Funds-9904995.00-17285000.00-17125000.00-760000.00-95.600000000000000
 Total NET INTER-FUND TRANSFERS-9904995.00-17285000.00-17125000.00-760000.00-95.600000000000000
 CONTRIBUTIONS TO/FROM OTHER FUNDS     
 County Contribution to Current/Other Fund148409696.00148759696.00148759696.00155059696.004.200000000000000
 County Contribution to CIP Fund12972105.0015084000.0015084000.0010059000.00-33.300000000000000
 Total CONTRIBUTIONS TO/FROM OTHER FUNDS161381801.00163843696.00163843696.00165118696.000.800000000000000
 Total Resources340835040.00325310106.00327033886.00325621325.000.100000000000000
 CIP CURRENT REVENUE-12972105.00-15084000.00-15084000.00-10059000.00-33.300000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-282833294.00-294936244.00-294406931.00-307313096.004.200000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-282833294.00-294936244.00-294406931.00-307313096.004.200000000000000
 Total Use of Resources-295805399.00-310020244.00-309490931.00-317372096.002.400000000000000
 PROJECTED FUND BALANCE45029641.0015289862.0017542955.008249229.00-46.000000000000000
 Emergency Repair Fund     
 BEGINNING FUND BALANCE697238868238626056581056-33.100000000000000
 REVENUES     
 Investment Income24384.0021500.0030000.0022500.004.700000000000000
 Total REVENUES24384.0021500.0030000.0022500.004.700000000000000
 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 Resources971622.001139738.00906056.00853556.00-25.100000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-345566.00-350000.00-325000.00-350000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-345566.00-350000.00-325000.00-350000.000.000000000000000
 Total Use of Resources-345566.00-350000.00-325000.00-350000.000.000000000000000
 PROJECTED FUND BALANCE626056.00789738.00581056.00503556.00-36.200000000000000
 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 BALANCE7373782589507969726532262003-61.600000000000000
 REVENUES     
 Taxes40827271.0041754721.0041270373.0047110786.0012.800000000000000
 Charges for Services480970.00276200.00276200.00287000.003.900000000000000
 Intergovernmental411653.00505019.00505019.00535320.006.000000000000000
 Investment Income786309.00175000.00300000.00175000.000.000000000000000
 Miscellaneous2668.000.000.000.000.000000000000000
 Total REVENUES42508871.0042710940.0042351592.0048108106.0012.600000000000000
 NET INTER-FUND TRANSFERS     
 To Non-Tax Supported Funds-950000.00-1500000.00-1500000.00-1500000.000.000000000000000
 To Tax Supported Funds-100000.00-50000.00-50000.000.00-100.000000000000000
 Total NET INTER-FUND TRANSFERS-1050000.00-1550000.00-1550000.00-1500000.00-3.200000000000000
 Total Resources48832653.0047056019.0047774245.0048870109.003.900000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-41860000.00-45512242.00-45512242.00-47258016.003.800000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-41860000.00-45512242.00-45512242.00-47258016.003.800000000000000
 Total Use of Resources-41860000.00-45512242.00-45512242.00-47258016.003.800000000000000
 PROJECTED FUND BALANCE6972653.001543777.002262003.001612093.004.400000000000000
 Park Fund     
 BEGINNING FUND BALANCE15000043986343493069653708959-62.400000000000000
 REVENUES     
 Taxes122913998.00134933680.00133368469.00146315229.008.400000000000000
 Charges for Services3732514.003653576.003653576.003615438.00-1.000000000000000
 Intergovernmental4302081.004637840.004637840.004916110.006.000000000000000
 Investment Income1673365.00775000.00775000.00650000.00-16.100000000000000
 Miscellaneous164866.0096000.0096000.00393500.00309.900000000000000
 Total REVENUES132786824.00144096096.00142530885.00155890277.008.200000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds150000.00100000.00100000.0050000.00-50.000000000000000
 Total NET INTER-FUND TRANSFERS150000.00100000.00100000.0050000.00-50.000000000000000
 Total Resources147936867.00154059530.00151937850.00159649236.003.600000000000000
 CIP CURRENT REVENUE-450000.00-450000.00-450000.00-450000.000.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-131316962.00-139842834.00-139842834.00-145483913.004.000000000000000
 Debt Service - Other-6862940.00-7936057.00-7936057.00-7963435.000.300000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-138179902.00-147778891.00-147778891.00-153447348.003.800000000000000
 Total Use of Resources-138629902.00-148228891.00-148228891.00-153897348.003.800000000000000
 PROJECTED FUND BALANCE9306965.005830639.003708959.005751888.00-1.400000000000000
 ALA Debt Service Fund     
 BEGINNING FUND BALANCE57360732600.000000000000000
 REVENUES     
 Taxes2359429.002534958.002505912.002612743.003.100000000000000
 Total REVENUES2359429.002534958.002505912.002612743.003.100000000000000
 NET INTER-FUND TRANSFERS     
 To Internal Service Funds-2236639.00-2534958.00-2513238.00-2612743.003.100000000000000
 Total NET INTER-FUND TRANSFERS-2236639.00-2534958.00-2513238.00-2612743.003.100000000000000
 Total Resources128526.000.000.000.000.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-121200.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-121200.000.000.000.000.000000000000000
 Total Use of Resources-121200.000.000.000.000.000000000000000
 PROJECTED FUND BALANCE7326.000.000.000.000.000000000000000
 NON-TAX SUPPORTED     
 Montgomery County Government     
 Grant Fund MCG     
 BEGINNING FUND BALANCE00000.000000000000000
 REVENUES     
 Charges for Services65869.000.000.000.000.000000000000000
 Intergovernmental151542175.00167484109.00167484109.00155332160.00-7.300000000000000
 Investment Income279857.000.000.000.000.000000000000000
 Miscellaneous15232669.001150870.001150870.001150870.000.000000000000000
 Total REVENUES167120570.00168634979.00168634979.00156483030.00-7.200000000000000
 Total Resources167120570.00168634979.00168634979.00156483030.00-7.200000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-167120570.00-169634979.00-169634979.00-158112373.00-6.800000000000000
 Total APPROPRIATION/EXPENDITURE-167120570.00-169634979.00-169634979.00-158112373.00-6.800000000000000
 Total Use of Resources-167120570.00-169634979.00-169634979.00-158112373.00-6.800000000000000
 PROJECTED FUND BALANCE0.00-1000000.00-1000000.00-1629343.0062.900000000000000
 Water Quality Protection Fund     
 BEGINNING FUND BALANCE2520932113379960137649409534770-28.700000000000000
 REVENUES     
 Taxes54685657.0056049687.0056049687.0059891950.006.900000000000000
 Charges for Services148040.0047500.0047500.0047500.000.000000000000000
 Investment Income2460223.001768850.001768850.001469520.00-16.900000000000000
 Miscellaneous46771.000.000.000.000.000000000000000
 Total REVENUES57340691.0057866037.0057866037.0061408970.006.100000000000000
 NET INTER-FUND TRANSFERS     
 To Non-Tax Supported Funds-8970742.00-9921900.00-9511900.00-11127300.0012.100000000000000
 To Tax Supported Funds-3425878.00-3783620.00-3783620.00-2547350.00-32.700000000000000
 Total NET INTER-FUND TRANSFERS-12396620.00-13705520.00-13295520.00-13674650.00-0.200000000000000
 Total Resources70153392.0057540477.0058335457.0057269090.00-0.500000000000000
 CIP CURRENT REVENUE-9171699.00-9451936.00-9451936.00-10643000.0012.600000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-32581841.00-39377541.00-39348751.00-36005549.00-8.600000000000000
 Adjustment for Prior Year Encumbrances/Reserves-14634912.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-47216753.00-39377541.00-39348751.00-36005549.00-8.600000000000000
 Total Use of Resources-56388452.00-48829477.00-48800687.00-46648549.00-4.500000000000000
 PROJECTED FUND BALANCE13764940.008711000.009534770.0010620541.0021.900000000000000
 Opioid Abatement     
 BEGINNING FUND BALANCE106495599464597169287301668386076.300000000000000
 REVENUES     
 Intergovernmental6927744.001563273.003000000.001705677.009.100000000000000
 Investment Income839377.000.000.000.000.000000000000000
 Miscellaneous928104.000.000.00915602.000.000000000000000
 Total REVENUES8695225.001563273.003000000.002621279.0067.700000000000000
 Total Resources19344784.0011027870.0019928730.0019305139.0075.100000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-2441877.00-1579392.00-3244870.00-1958132.0024.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves25823.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-2416054.00-1579392.00-3244870.00-1958132.0024.000000000000000
 Total Use of Resources-2416054.00-1579392.00-3244870.00-1958132.0024.000000000000000
 PROJECTED FUND BALANCE16928730.009448478.0016683860.0017347007.0083.600000000000000
 Recreation Non-Tax Supported     
 BEGINNING FUND BALANCE62264414786661040432549240-62.900000000000000
 REVENUES     
 Charges for Services7960061.008800000.008947131.008947131.001.700000000000000
 Investment Income100417.0077050.0075870.0059980.00-22.200000000000000
 Total REVENUES8060478.008877050.009023001.009007111.001.500000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-2400000.00-3700000.00-3700000.00-3700000.000.000000000000000
 Total NET INTER-FUND TRANSFERS-2400000.00-3700000.00-3700000.00-3700000.000.000000000000000
 Total Resources6283122.006655716.006363433.005856351.00-12.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-5244471.00-5000000.00-5814193.00-5623458.0012.500000000000000
 Adjustment for Prior Year Encumbrances/Reserves1781.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-5242690.00-5000000.00-5814193.00-5623458.0012.500000000000000
 Total Use of Resources-5242690.00-5000000.00-5814193.00-5623458.0012.500000000000000
 PROJECTED FUND BALANCE1040432.001655716.00549240.00232893.00-85.900000000000000
 Detention Center Non-Tax Supported     
 BEGINNING FUND BALANCE105743077371799017986267811.500000000000000
 REVENUES     
 Investment Income68998.0049100.0052130.0041210.00-16.100000000000000
 Miscellaneous425706.00245065.00245065.00516065.00110.600000000000000
 Total REVENUES494704.00294165.00297195.00557275.0089.400000000000000
 Total Resources1552134.001067882.001287374.001419953.0033.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-576170.00-543000.00-424696.00-814000.0049.900000000000000
 Adjustment for Prior Year Encumbrances/Reserves14215.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-561955.00-543000.00-424696.00-814000.0049.900000000000000
 Total Use of Resources-561955.00-543000.00-424696.00-814000.0049.900000000000000
 PROJECTED FUND BALANCE990179.00524882.00862678.00605953.0015.400000000000000
 Cable Television     
 BEGINNING FUND BALANCE2958139-1771232700905658270-137.200000000000000
 REVENUES     
 Charges for Services18468072.0017106818.0017630534.0016122149.00-5.800000000000000
 Investment Income275275.0092860.00207990.00164420.0077.100000000000000
 Miscellaneous1000000.000.000.000.000.000000000000000
 Total REVENUES19743347.0017199678.0017838524.0016286569.00-5.300000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-10812185.00-9225989.00-9225989.00-5450000.00-40.900000000000000
 Total NET INTER-FUND TRANSFERS-10812185.00-9225989.00-9225989.00-5450000.00-40.900000000000000
 Total Resources11889301.006202457.009313440.0011494839.0085.300000000000000
 CIP CURRENT REVENUE-6280701.00-3020000.00-3020000.00-2773000.00-8.200000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-6442517.00-5635170.00-5635170.00-7824171.0038.800000000000000
 Adjustment for Prior Year Encumbrances/Reserves1534822.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-4907695.00-5635170.00-5635170.00-7824171.0038.800000000000000
 Total Use of Resources-11188396.00-8655170.00-8655170.00-10597171.0022.400000000000000
 PROJECTED FUND BALANCE700905.00-2452713.00658270.00897668.00-136.600000000000000
 Montgomery Housing Initiative     
 BEGINNING FUND BALANCE1688543412018738124844903255291-72.900000000000000
 REVENUES     
 Taxes28211698.0025407109.0024744515.0028361876.0011.600000000000000
 Charges for Services121090.004696758.004696758.004724100.000.600000000000000
 Investment Income6156654.004412480.002453050.001939240.00-56.100000000000000
 Miscellaneous5790529.005691600.005717000.006351464.0011.600000000000000
 Total REVENUES40279971.0040207947.0037611323.0041376680.002.900000000000000
 NET INTER-FUND TRANSFERS     
 To Non-Tax Supported Funds-15705122.00-24337790.00-20312290.00-30807500.0026.600000000000000
 From Tax Supported Funds40054468.0037924281.0037924281.0039002781.002.800000000000000
 To Tax Supported Funds-674116.00-806644.00-806644.00-553675.00-31.400000000000000
 Total NET INTER-FUND TRANSFERS23675230.0012779847.0016805347.007641606.00-40.200000000000000
 Total Resources80840635.0065006532.0066901160.0052273577.00-19.600000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-67848401.00-59822428.00-61408773.00-52273577.00-12.600000000000000
 Debt Service - Other0.000.000.000.000.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves-507744.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-68356145.00-59822428.00-61408773.00-52273577.00-12.600000000000000
 CLAIMS ON FUND     
 Set Aside: Future Needs0.00-4085404.00-2237096.000.00-100.000000000000000
 Total CLAIMS ON FUND0.00-4085404.00-2237096.000.00-100.000000000000000
 Total Use of Resources-68356145.00-63907832.00-63645869.00-52273577.00-18.200000000000000
 PROJECTED FUND BALANCE12484490.001098700.003255291.000.00-100.000000000000000
 Community Use of Public Facilities     
 BEGINNING UNRESTRICTED NET ASSETS132604020442-424198-68392-434.600000000000000
 REVENUES     
 Charges for Services10885479.0012829289.0013067947.0014311053.0011.500000000000000
 Investment Income192620.00334790.00145540.00115060.00-65.600000000000000
 Miscellaneous856.000.000.000.000.000000000000000
 Total REVENUES11078955.0013164079.0013213487.0014426113.009.600000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds160000.00160000.00160000.00160000.000.000000000000000
 To Tax Supported Funds-1347829.00-1415958.00-1415958.00-1115665.00-21.200000000000000
 Total NET INTER-FUND TRANSFERS-1187829.00-1255958.00-1255958.00-955665.00-23.900000000000000
 Total Resources11217166.0011928563.0011533331.0013402056.0012.400000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-11533702.00-12192169.00-11601723.00-12468452.002.300000000000000
 Adjustment for Prior Year Encumbrances/Reserves-107662.000.000.000.000.000000000000000
 Pension Liability Restatement (GASB 68)0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-11641364.00-12192169.00-11601723.00-12468452.002.300000000000000
 Total Use of Resources-11641364.00-12192169.00-11601723.00-12468452.002.300000000000000
 PROJECTED UNRESTRICTED NET ASSETS-424198.00-263606.00-68392.00933604.00-454.200000000000000
 Bethesda Parking District     
 BEGINNING CASH BALANCE197940798404688143354686782295-19.300000000000000
 REVENUES     
 Taxes-2384.000.000.000.000.000000000000000
 Charges for Services13562296.0014262000.0014201671.0015000000.005.200000000000000
 Fines & Forfeitures3012202.003339000.003310236.003339000.000.000000000000000
 Investment Income1065676.00418620.00805200.00636540.0052.100000000000000
 Miscellaneous2656672.002359120.002359120.002359120.000.000000000000000
 Total REVENUES20294462.0020378740.0020676227.0021334660.004.700000000000000
 NET INTER-FUND TRANSFERS     
 From Non-Tax Supported Funds220000.000.000.000.000.000000000000000
 To Non-Tax Supported Funds-600000.000.000.000.000.000000000000000
 To Tax Supported Funds-2122227.00-2187797.00-2187797.00-440826.00-79.900000000000000
 Total NET INTER-FUND TRANSFERS-2502227.00-2187797.00-2187797.00-440826.00-79.900000000000000
 Total Resources37586314.0026595631.0032823898.0027676129.004.100000000000000
 CIP CURRENT REVENUE-2669292.00-5178000.00-10465308.00-6063000.0017.100000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-12509880.00-13500603.00-13274695.00-13962490.003.400000000000000
 Debt Service - Other-2301625.00-2301600.00-2301600.00-2301700.000.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves-5770049.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-20581554.00-15802203.00-15576295.00-16264190.002.900000000000000
 Total Use of Resources-23250846.00-20980203.00-26041603.00-22327190.006.400000000000000
 PROJECTED CASH BALANCE14335468.005615428.006782295.005348939.00-4.700000000000000
 Silver Spring Parking District     
 BEGINNING CASH BALANCE598468915256237574181293542292.400000000000000
 REVENUES     
 Taxes-3251.000.000.000.000.000000000000000
 Charges for Services10123580.0010089000.009903466.0010152000.000.600000000000000
 Fines & Forfeitures5114627.004824000.004640796.004824000.000.000000000000000
 Investment Income512354.00141550.00387120.00306030.00116.200000000000000
 Miscellaneous21474.0020000.00383296.0020000.000.000000000000000
 Total REVENUES15768784.0015074550.0015314678.0015302030.001.500000000000000
 NET INTER-FUND TRANSFERS     
 From Non-Tax Supported Funds600000.000.000.000.000.000000000000000
 To Tax Supported Funds-2659026.00-771052.00-771052.00-446027.00-42.200000000000000
 Total NET INTER-FUND TRANSFERS-2059026.00-771052.00-771052.00-446027.00-42.200000000000000
 Total Resources19694447.0015829121.0022117807.0017791425.0012.400000000000000
 CIP CURRENT REVENUE-2141753.00-3946000.00-6857000.00-4930000.0024.900000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-11571131.00-12478625.00-12325385.00-12818865.002.700000000000000
 Debt Service - Other0.000.000.000.000.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves1592618.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-9978513.00-12478625.00-12325385.00-12818865.002.700000000000000
 Total Use of Resources-12120266.00-16424625.00-19182385.00-17748865.008.100000000000000
 PROJECTED CASH BALANCE7574181.00-595504.002935422.0042560.00-107.100000000000000
 Wheaton Parking District     
 BEGINNING CASH BALANCE278318922035613449598306749939.200000000000000
 REVENUES     
 Taxes-147.000.000.000.000.000000000000000
 Charges for Services2050229.001987600.002134163.001987600.000.000000000000000
 Fines & Forfeitures724440.00751000.00758535.00751000.000.000000000000000
 Investment Income226196.0062890.00170910.00135110.00114.800000000000000
 Miscellaneous18624.000.000.000.000.000000000000000
 Total REVENUES3019342.002801490.003063608.002873710.002.600000000000000
 NET INTER-FUND TRANSFERS     
 To Non-Tax Supported Funds-220000.000.000.000.000.000000000000000
 To Tax Supported Funds-316596.00-319813.00-319813.00-69542.00-78.300000000000000
 Total NET INTER-FUND TRANSFERS-536596.00-319813.00-319813.00-69542.00-78.300000000000000
 Total Resources5265935.004685238.006193393.005871667.0025.300000000000000
 CIP CURRENT REVENUE-261271.00-359000.00-993000.00-559000.0055.700000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-1847429.00-2153391.00-2132894.00-2288694.006.300000000000000
 Adjustment for Prior Year Encumbrances/Reserves292363.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-1555066.00-2153391.00-2132894.00-2288694.006.300000000000000
 Total Use of Resources-1816337.00-2512391.00-3125894.00-2847694.0013.300000000000000
 PROJECTED CASH BALANCE3449598.002172847.003067499.003023973.0039.200000000000000
 Permitting Services     
 BEGINNING UNRESTRICTED NET ASSETS43859010356629333687193022235329-37.700000000000000
 REVENUES     
 Licenses & Permits38828649.0043107328.0035926457.0042429026.00-1.600000000000000
 Charges for Services2148106.002029801.001818274.001931028.00-4.900000000000000
 Fines & Forfeitures102840.0084663.0056510.00104378.0023.300000000000000
 Investment Income2921136.002676510.002207140.001744830.00-34.800000000000000
 Miscellaneous48034.000.000.000.000.000000000000000
 Total REVENUES44048765.0047898302.0040008381.0046209262.00-3.500000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-8184772.00-8687776.00-8687776.00-6171468.00-29.000000000000000
 Total NET INTER-FUND TRANSFERS-8184772.00-8687776.00-8687776.00-6171468.00-29.000000000000000
 Total Resources79723003.0074873459.0068192535.0062273123.00-16.800000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-41012115.00-48487764.00-45957206.00-50257681.003.700000000000000
 Adjustment for Prior Year Encumbrances/Reserves-1838958.000.000.000.000.000000000000000
 Pension Liability Restatement (GASB 68)0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-42851073.00-48487764.00-45957206.00-50257681.003.700000000000000
 Total Use of Resources-42851073.00-48487764.00-45957206.00-50257681.003.700000000000000
 PROJECTED UNRESTRICTED NET ASSETS36871930.0026385695.0022235329.0012015442.00-54.500000000000000
 Solid Waste Collection     
 BEGINNING RETAINED EARNINGS-80557721747212054226407206787.200000000000000
 REVENUES     
 Charges for Services14916191.0015000000.0015000000.0015057600.000.400000000000000
 Investment Income396638.00601030.00299690.00236920.00-60.600000000000000
 Total REVENUES15312829.0015601030.0015299690.0015294520.00-2.000000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-373939.00-335967.00-335967.00-228220.00-32.100000000000000
 Total NET INTER-FUND TRANSFERS-373939.00-335967.00-335967.00-228220.00-32.100000000000000
 Total Resources14133313.0017439784.0017017949.0019138367.009.700000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-12173048.00-12965882.00-12945882.00-13449576.003.700000000000000
 Budget to GAAP Reconciliation93961.000.000.000.000.000000000000000
 Pension Liability Restatement (GASB 68)0.000.000.000.000.000000000000000
 Current Year Encumbrances0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-12079087.00-12965882.00-12945882.00-13449576.003.700000000000000
 Total Use of Resources-12079087.00-12965882.00-12945882.00-13449576.003.700000000000000
 ENDING RETAINED EARNINGS2054226.004473902.004072067.005688791.0027.200000000000000
 Solid Waste Disposal     
 00000.000000000000000
 REVENUES     
 Licenses & Permits15326.0012000.0012000.0012000.000.000000000000000
 Charges for Services127691290.00170287147.00170287148.00174155333.002.300000000000000
 Fines & Forfeitures41185.0022000.0022000.0022000.000.000000000000000
 Intergovernmental122800.000.000.000.000.000000000000000
 Investment Income3710655.003293820.002803670.002216420.00-32.700000000000000
 Miscellaneous309334.0041000.0041000.0041000.000.000000000000000
 Total REVENUES131890590.00173655967.00173165818.00176446753.001.600000000000000
 NET INTER-FUND TRANSFERS     
 From Non-Tax Supported Funds1986169.001985192.001985192.001916762.00-3.400000000000000
 From Tax Supported Funds841330.00920640.00920640.001389980.0051.000000000000000
 To Tax Supported Funds-3075825.00-3372727.00-3372727.00-2347452.00-30.400000000000000
 Total NET INTER-FUND TRANSFERS-248326.00-466895.00-466895.00959290.00-305.500000000000000
 Total Resources131642264.00173189072.00172698923.00177406043.002.400000000000000
 CIP CURRENT REVENUE-16646083.00-4928000.00-10695595.00-3990000.00-19.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-164774279.00-179144239.00-178654237.00-184657735.003.100000000000000
 Debt Service - Other0.000.000.000.000.000000000000000
 Less CY Accrued Closure Costs5625754.005792683.004669042.00674136.00-88.400000000000000
 Plus Payout of Appropriated Closure Costs1932887.002506950.002506950.002638238.005.200000000000000
 Pension Liability Restatement (GASB 68)0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-157215638.00-170844606.00-171478245.00-181345361.006.100000000000000
 Total Use of Resources-173861721.00-175772606.00-182173840.00-185335361.005.400000000000000
 NET CHANGE-42219457.00-2583534.00-9474917.00-7929318.00206.900000000000000
 Vacuum Leaf Collection     
 BEGINNING FUND BALANCE2288658264101521248801823273-31.000000000000000
 REVENUES     
 Charges for Services9116821.009131619.009135076.009131619.000.000000000000000
 Investment Income258128.00195110.00195030.00154180.00-21.000000000000000
 Total REVENUES9374949.009326729.009330106.009285799.00-0.400000000000000
 NET INTER-FUND TRANSFERS     
 To Non-Tax Supported Funds-1986169.00-1985192.00-1985192.00-1916762.00-3.400000000000000
 To Tax Supported Funds-721768.00-737421.00-737421.00-492412.00-33.200000000000000
 Total NET INTER-FUND TRANSFERS-2707937.00-2722613.00-2722613.00-2409174.00-11.500000000000000
 Total Resources8955670.009245131.008732373.008699898.00-5.900000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-6805317.00-7555229.00-6909100.00-7647721.001.200000000000000
 Adjustment for Prior Year Encumbrances/Reserves-25473.000.000.000.000.000000000000000
 Pension Liability Restatement (GASB 68)0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-6830790.00-7555229.00-6909100.00-7647721.001.200000000000000
 Total Use of Resources-6830790.00-7555229.00-6909100.00-7647721.001.200000000000000
 PROJECTED FUND BALANCE2124880.001689902.001823273.001052177.00-37.700000000000000
 Liquor Control     
 BEGINNING CASH BALANCE8308154239792256087405354538123.300000000000000
 REVENUES     
 Taxes6841.000.006537.006325.000.000000000000000
 Licenses & Permits1950022.001324555.001863390.001802867.0036.100000000000000
 Charges for Services14620.0023887.0013970.0013517.00-43.400000000000000
 Fines & Forfeitures130535.0063383.0074470.00120684.0090.400000000000000
 Investment Income-214388.00438850.00204864.00198210.00-54.800000000000000
 Miscellaneous99460992.0099818282.0097155090.0094007392.00-5.800000000000000
 Total REVENUES101348622.00101668957.0099318321.0096148995.00-5.400000000000000
 NET INTER-FUND TRANSFERS     
 To Tax Supported Funds-21719220.00-19598908.00-19598908.00-14418145.00-26.400000000000000
 Total NET INTER-FUND TRANSFERS-21719220.00-19598908.00-19598908.00-14418145.00-26.400000000000000
 Total Resources87937556.0084467971.0085328153.0087085388.003.100000000000000
 CIP CURRENT REVENUE-3770148.00-1470000.00-2552000.000.00-100.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-68487114.00-69285225.00-69212425.00-71419688.003.100000000000000
 Debt Service - Other-8239590.00-8666390.00-8239190.00-10507290.0021.200000000000000
 Adjustment for Prior Year Encumbrances/Reserves-1831964.000.000.000.000.000000000000000
 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-78558668.00-77951615.00-77451615.00-81926978.005.100000000000000
 Total Use of Resources-82328816.00-79421615.00-80003615.00-81926978.003.200000000000000
 PROJECTED CASH BALANCE5608740.005046356.005324538.005158410.002.200000000000000
 Debt Service     
 Debt Service - Non-Tax Supported     
 BEGINNING FUND BALANCE00000.000000000000000
 REVENUES     
 Intergovernmental0.000.000.0020000000.000.000000000000000
 Total REVENUES0.000.000.0020000000.000.000000000000000
 NET INTER-FUND TRANSFERS     
 From Non-Tax Supported Funds24830964.0034259690.0029824190.0041934800.0022.400000000000000
 Total NET INTER-FUND TRANSFERS24830964.0034259690.0029824190.0041934800.0022.400000000000000
 Total Resources24830964.0034259690.0029824190.0061934800.0080.800000000000000
 APPROPRIATION/EXPENDITURE     
 Debt Service - Other-24830964.00-34259690.00-29824190.00-61934800.0080.800000000000000
 Total APPROPRIATION/EXPENDITURE-24830964.00-34259690.00-29824190.00-61934800.0080.800000000000000
 Total Use of Resources-24830964.00-34259690.00-29824190.00-61934800.0080.800000000000000
 PROJECTED FUND BALANCE0.000.000.000.000.000000000000000
 Montgomery County Public Schools     
 Grant Fund MCPS     
 BEGINNING FUND BALANCE00000.000000000000000
 REVENUES     
 Intergovernmental151489579.00148688367.00148688367.00143961390.00-3.200000000000000
 Total REVENUES151489579.00148688367.00148688367.00143961390.00-3.200000000000000
 Total Resources151489579.00148688367.00148688367.00143961390.00-3.200000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-151489579.00-148688367.00-148688367.00-143961390.00-3.200000000000000
 Total APPROPRIATION/EXPENDITURE-151489579.00-148688367.00-148688367.00-143961390.00-3.200000000000000
 Total Use of Resources-151489579.00-148688367.00-148688367.00-143961390.00-3.200000000000000
 PROJECTED FUND BALANCE0.000.000.000.000.000000000000000
 Food Service Fund     
 BEGINNING CASH BALANCE30394371303943711930845019308450-36.500000000000000
 REVENUES     
 Charges for Services17348504.0028389127.0028389127.0018389127.00-35.200000000000000
 Intergovernmental60705045.0045310084.0045310084.0057403737.0026.700000000000000
 Total REVENUES78053549.0073699211.0073699211.0075792864.002.800000000000000
 Total Resources108447920.00104093582.0093007661.0095101314.00-8.600000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-89642050.00-73699211.00-73699211.00-75792864.002.800000000000000
 Adjustment for Prior Year Encumbrances/Reserves502580.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-89139470.00-73699211.00-73699211.00-75792864.002.800000000000000
 Total Use of Resources-89139470.00-73699211.00-73699211.00-75792864.002.800000000000000
 PROJECTED CASH BALANCE19308450.0030394371.0019308450.0019308450.00-36.500000000000000
 Real Estate Fund     
 BEGINNING CASH BALANCE00000.000000000000000
 REVENUES     
 Miscellaneous3566477.005039226.005039226.005116064.001.500000000000000
 Total REVENUES3566477.005039226.005039226.005116064.001.500000000000000
 Total Resources3566477.005039226.005039226.005116064.001.500000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-3440206.00-5039226.00-5039226.00-5116064.001.500000000000000
 Adjustment for Prior Year Encumbrances/Reserves-126271.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-3566477.00-5039226.00-5039226.00-5116064.001.500000000000000
 Total Use of Resources-3566477.00-5039226.00-5039226.00-5116064.001.500000000000000
 PROJECTED CASH BALANCE0.000.000.000.000.000000000000000
 Field Trip Fund     
 BEGINNING CASH BALANCE00000.000000000000000
 REVENUES     
 Charges for Services1464046.002972646.002972646.002998502.000.900000000000000
 Total REVENUES1464046.002972646.002972646.002998502.000.900000000000000
 Total Resources1464046.002972646.002972646.002998502.000.900000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-1600038.00-2972646.00-2972646.00-2998502.000.900000000000000
 Adjustment for Prior Year Encumbrances/Reserves135992.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-1464046.00-2972646.00-2972646.00-2998502.000.900000000000000
 Total Use of Resources-1464046.00-2972646.00-2972646.00-2998502.000.900000000000000
 PROJECTED CASH BALANCE0.000.000.000.000.000000000000000
 Entrepreneurial Activities Fund     
 BEGINNING CASH BALANCE00000.000000000000000
 REVENUES     
 Charges for Services646763.002535389.002535389.002590429.002.200000000000000
 Total REVENUES646763.002535389.002535389.002590429.002.200000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds6751376.006600000.006600000.006600000.000.000000000000000
 Total NET INTER-FUND TRANSFERS6751376.006600000.006600000.006600000.000.000000000000000
 Total Resources7398139.009135389.009135389.009190429.000.600000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-9004905.00-9135389.00-9135389.00-9190429.000.600000000000000
 Adjustment for Prior Year Encumbrances/Reserves1606766.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-7398139.00-9135389.00-9135389.00-9190429.000.600000000000000
 Total Use of Resources-7398139.00-9135389.00-9135389.00-9190429.000.600000000000000
 PROJECTED CASH BALANCE0.000.000.000.000.000000000000000
 Instructional Television Fund     
 BEGINNING CASH BALANCE57007557007565982865982815.700000000000000
 REVENUES     
 Miscellaneous0.000.000.001378278.000.000000000000000
 Total REVENUES0.000.000.001378278.000.000000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds1581200.001378278.001378278.000.00-100.000000000000000
 Total NET INTER-FUND TRANSFERS1581200.001378278.001378278.000.00-100.000000000000000
 Total Resources2151275.001948353.002038106.002038106.004.600000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-1491447.00-1378278.00-1378278.00-1378278.000.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-1491447.00-1378278.00-1378278.00-1378278.000.000000000000000
 Total Use of Resources-1491447.00-1378278.00-1378278.00-1378278.000.000000000000000
 PROJECTED CASH BALANCE659828.00570075.00659828.00659828.0015.700000000000000
 Montgomery College     
 Grant Fund MC     
 BEGINNING FUND BALANCE00000.000000000000000
 REVENUES     
 Intergovernmental12628012.0018206500.0011150000.0012745900.00-30.000000000000000
 Total REVENUES12628012.0018206500.0011150000.0012745900.00-30.000000000000000
 Total Resources12628012.0018206500.0011150000.0012745900.00-30.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-12628012.00-18206500.00-11150000.00-12745900.00-30.000000000000000
 Total APPROPRIATION/EXPENDITURE-12628012.00-18206500.00-11150000.00-12745900.00-30.000000000000000
 Total Use of Resources-12628012.00-18206500.00-11150000.00-12745900.00-30.000000000000000
 PROJECTED FUND BALANCE0.000.000.000.000.000000000000000
 Endowment Fund     
 BEGINNING FUND BALANCE6285326500326531736791734.500000000000000
 REVENUES     
 Miscellaneous24641.0020000.0026000.0020000.000.000000000000000
 Total REVENUES24641.0020000.0026000.0020000.000.000000000000000
 Total Resources653173.00670032.00679173.00699173.004.300000000000000
 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 BALANCE653173.00670032.00679173.00699173.004.300000000000000
 Workforce Development & Continuing Ed     
 BEGINNING FUND BALANCE142271651904716517776136202818296.500000000000000
 REVENUES     
 Charges for Services7772321.007714038.007433658.007026293.00-8.900000000000000
 Intergovernmental13774560.0013774560.0014443855.0013206248.00-4.100000000000000
 Miscellaneous413504.00500000.00610000.00518450.003.700000000000000
 Total REVENUES21960385.0021988598.0022487513.0020750991.00-5.600000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds554995.00760000.00600000.00760000.000.000000000000000
 Total NET INTER-FUND TRANSFERS554995.00760000.00600000.00760000.000.000000000000000
 Total Resources36742545.0041795763.0040863649.0041792820.000.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-18966409.00-22748598.00-20581820.00-21792687.00-4.200000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-18966409.00-22748598.00-20581820.00-21792687.00-4.200000000000000
 Total Use of Resources-18966409.00-22748598.00-20581820.00-21792687.00-4.200000000000000
 PROJECTED FUND BALANCE17776136.0019047165.0020281829.0020000133.005.000000000000000
 Auxiliary Fund     
 BEGINNING FUND BALANCE2402277150511918112031434081-4.700000000000000
 REVENUES     
 Charges for Services1040373.00978000.001519565.00960000.00-1.800000000000000
 Miscellaneous129718.00433050.00129718.00631000.0045.700000000000000
 Total REVENUES1170091.001411050.001649283.001591000.0012.800000000000000
 Total Resources3572368.002916169.003460486.003025081.003.700000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-1761165.00-2459598.00-2026405.00-2382494.00-3.100000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-1761165.00-2459598.00-2026405.00-2382494.00-3.100000000000000
 Total Use of Resources-1761165.00-2459598.00-2026405.00-2382494.00-3.100000000000000
 PROJECTED FUND BALANCE1811203.00456571.001434081.00642587.0040.700000000000000
 Cable Television Fund     
 BEGINNING FUND BALANCE24725726000017554555216-78.800000000000000
 REVENUES     
 Miscellaneous9694.0012000.008000.001378278.0011385.700000000000000
 Total REVENUES9694.0012000.008000.001378278.0011385.700000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds1604850.001378278.001378278.000.00-100.000000000000000
 Total NET INTER-FUND TRANSFERS1604850.001378278.001378278.000.00-100.000000000000000
 Total Resources1861801.001650278.001561823.001433494.00-13.100000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-1686255.00-1567800.00-1506607.00-1378278.00-12.100000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-1686255.00-1567800.00-1506607.00-1378278.00-12.100000000000000
 Total Use of Resources-1686255.00-1567800.00-1506607.00-1378278.00-12.100000000000000
 PROJECTED FUND BALANCE175546.0082478.0055216.0055216.00-33.100000000000000
 Major Facilities Reserve Fund     
 BEGINNING FUND BALANCE1085754812633800127156951487679017.800000000000000
 REVENUES     
 Charges for Services3433830.003676362.003728952.003767428.002.500000000000000
 Investment Income374734.00364000.00385000.00380000.004.400000000000000
 Total REVENUES3808564.004040362.004113952.004147428.002.600000000000000
 NET INTER-FUND TRANSFERS     
 To Non-Tax Supported Funds-2375.000.00-5000.000.000.000000000000000
 Total NET INTER-FUND TRANSFERS-2375.000.00-5000.000.000.000000000000000
 Total Resources14663737.0016674162.0016824647.0019024218.0014.100000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-1948042.00-2000000.00-1947857.00-2000000.000.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-1948042.00-2000000.00-1947857.00-2000000.000.000000000000000
 Total Use of Resources-1948042.00-2000000.00-1947857.00-2000000.000.000000000000000
 PROJECTED FUND BALANCE12715695.0014674162.0014876790.0017024218.0016.000000000000000
 Transportation Fund     
 BEGINNING FUND BALANCE124252941400904213934066148840046.200000000000000
 REVENUES     
 Charges for Services3674625.003876362.003732605.004004908.003.300000000000000
 Investment Income450192.00400000.00717500.00425000.006.300000000000000
 Miscellaneous0.0010000.000.000.00-100.000000000000000
 Total REVENUES4124817.004286362.004450105.004429908.003.300000000000000
 NET INTER-FUND TRANSFERS     
 To Non-Tax Supported Funds0.000.000.00-2000000.000.000000000000000
 Total NET INTER-FUND TRANSFERS0.000.000.00-2000000.000.000000000000000
 Total Resources16550111.0018295404.0018384171.0017313912.00-5.400000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-2616045.00-4200000.00-3500167.00-3150000.00-25.000000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-2616045.00-4200000.00-3500167.00-3150000.00-25.000000000000000
 Total Use of Resources-2616045.00-4200000.00-3500167.00-3150000.00-25.000000000000000
 PROJECTED FUND BALANCE13934066.0014095404.0014884004.0014163912.000.500000000000000
 Maryland-National Capital Park and Planning Commission     
 Grant Fund MNCPPC     
 BEGINNING FUND BALANCE00000.000000000000000
 REVENUES     
 Intergovernmental110034.00550000.00550000.00550000.000.000000000000000
 Total REVENUES110034.00550000.00550000.00550000.000.000000000000000
 Total Resources110034.00550000.00550000.00550000.000.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-110034.00-550000.00-550000.00-550000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-110034.00-550000.00-550000.00-550000.000.000000000000000
 Total Use of Resources-110034.00-550000.00-550000.00-550000.000.000000000000000
 PROJECTED FUND BALANCE0.000.000.000.000.000000000000000
 Special Revenue Funds     
 BEGINNING FUND BALANCE4801833392643839678502236747-43.000000000000000
 REVENUES     
 Charges for Services2775582.003494382.002140032.002332682.00-33.200000000000000
 Intergovernmental237141.00316000.00353323.00330616.004.600000000000000
 Investment Income263736.0092950.00190760.00187100.00101.300000000000000
 Miscellaneous414309.00722500.00532000.00556000.00-23.000000000000000
 Total REVENUES3690768.004625832.003216115.003406398.00-26.400000000000000
 NET INTER-FUND TRANSFERS     
 From Tax Supported Funds950000.001500000.001500000.001500000.000.000000000000000
 From Component Units/Agencies2112862.002400002.002400002.003282764.0036.800000000000000
 Total NET INTER-FUND TRANSFERS3062862.003900002.003900002.004782764.0022.600000000000000
 Total Resources11555463.0012452272.0011083967.0010425909.00-16.300000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-7587613.00-9455222.00-8847220.00-10158182.007.400000000000000
 Total APPROPRIATION/EXPENDITURE-7587613.00-9455222.00-8847220.00-10158182.007.400000000000000
 Total Use of Resources-7587613.00-9455222.00-8847220.00-10158182.007.400000000000000
 PROJECTED FUND BALANCE3967850.002997050.002236747.00267727.00-91.100000000000000
 Enterprise Fund     
 BEGINNING CASH BALANCE17625174196604611855921419427464-1.200000000000000
 REVENUES     
 Charges for Services13467422.0012958904.0012953175.0012823536.00-1.000000000000000
 Miscellaneous986986.001287680.001394686.001391784.008.100000000000000
 Total REVENUES14454408.0014246584.0014347861.0014215320.00-0.200000000000000
 Total Resources32079582.0033907045.0032907075.0033642784.00-0.800000000000000
 CIP CURRENT REVENUE-2517907.00-1250000.00-1250000.000.00-100.000000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-11032387.00-12598355.00-12229611.00-13109771.004.100000000000000
 Debt Service - Other0.000.000.000.000.000000000000000
 Changes In Working Capital29926.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-11002461.00-12598355.00-12229611.00-13109771.004.100000000000000
 Total Use of Resources-13520368.00-13848355.00-13479611.00-13109771.00-5.300000000000000
 PROJECTED CASH BALANCE18559214.0020058690.0019427464.0020533013.002.400000000000000
 Prop Mgmt MNCPPC     
 BEGINNING FUND BALANCE77763457763413164841183484104.900000000000000
 REVENUES     
 Charges for Services2009371.001799600.001799600.001846800.002.600000000000000
 Investment Income63049.0030000.0030000.0040000.0033.300000000000000
 Miscellaneous3000.000.000.000.000.000000000000000
 Total REVENUES2075420.001829600.001829600.001886800.003.100000000000000
 Total Resources2853054.002407234.003146084.003070284.0027.500000000000000
 APPROPRIATION/EXPENDITURE     
 Appropriation/Expenditure-1536570.00-1962600.00-1962600.00-2135664.008.800000000000000
 Adjustment for Prior Year Encumbrances/Reserves0.000.000.000.000.000000000000000
 Total APPROPRIATION/EXPENDITURE-1536570.00-1962600.00-1962600.00-2135664.008.800000000000000
 Total Use of Resources-1536570.00-1962600.00-1962600.00-2135664.008.800000000000000
 PROJECTED FUND BALANCE1316484.00444634.001183484.00934620.00110.200000000000000