up
Budget Year / Version:
FY 26
RECOMMENDED
anchor
anchor

Mission Statement

anchor

Budget Overview

County Priority Outcomes

While this program area supports all eight of the County Result Areas, the following are emphasized:

Budget Snapshot
100.0%0-20020406080100120140160180200220Personnel CostsOperating Expenses
0Salaries & WagesBenefits
Budget Trends
$45.1M$0M$12.6M$0.6M$144.4M$2M$9.5M$43.2M$0.1M$11.3M$0.6M$140.1M$1.7M$9MAdministration FundALA DebtServiceFundEnterpriseFundGrant FundM-NCPPCPark FundProp MgmtM-NCPPCSpecialRevenueFunds$0M $43.2M $86.3M $129.5M $172.7M FY26 BudgetFY25 Budget
anchor
Program Contacts

Contact Karen Warnick of the Maryland-National Capital Park and Planning Commission at (301) 495-4610 or Abdul Rauf of the Office of Management and Budget at 240-777-2766 for more information regarding this agency's operating budget.

Related Links
Budget Summary
TitleActual
FY24
Budget
FY25
Estimate
FY25
Recommended
FY26
%Chg
Bud/Rec
ADMINISTRATION FUND
EXPENDITURES
Salaries and Wages$0$0$0$00.0%
Employee Benefits$0$0$0$00.0%
Administration Fund Personnel Costs$0$0$0$00.0%
Operating Expenses$37,201,117$43,204,550$42,814,605$45,132,1544.5%
Administration Fund Expenditures$37,201,117$43,204,550$42,814,605$45,132,1544.5%
PERSONNEL
Full-Time00000.0%
Part-Time00000.0%
FTEs191.23208.81208.81208.810.0%
REVENUES
Property Tax$40,285,964$41,097,188$41,083,885$41,315,1990.5%
User Fees$539,639$221,200$221,200$276,20024.9%
Intergovernmental$476,882$480,970$480,970$505,0195.0%
Investment Income$691,453$10,000$600,000$175,0001650.0%
Miscellaneous$1,057$0$0$00.0%
Administration Fund Revenues$41,994,995$41,809,358$42,386,055$42,271,4181.1%
 
PARK FUND
EXPENDITURES
Salaries and Wages$0$0$0$00.0%
Employee Benefits$0$0$0$00.0%
Park Fund Personnel Costs$0$0$0$00.0%
Operating Expenses$122,112,440$132,209,619$131,876,794$136,476,7743.2%
Debt Service Other$6,934,404$7,861,690$7,861,690$7,936,0571.0%
Park Fund Expenditures$129,046,844$140,071,309$139,738,484$144,412,8313.1%
PERSONNEL
Full-Time00000.0%
Part-Time00000.0%
FTEs783.2795.8795.8795.80.0%
REVENUES
Property Tax$127,110,567$124,952,056$124,911,608$131,417,4935.2%
Facility User Fees$3,731,401$3,613,251$3,613,251$3,653,5761.1%
Intergovernmental$4,138,538$4,289,641$4,289,641$4,637,8408.1%
Miscellaneous$108,634$47,500$47,500$96,000102.1%
Investment Income$1,871,578$100,000$1,750,000$600,000500.0%
Investment Income: CIP$266,239$25,000$290,000$175,000600.0%
Park Fund Revenues$137,226,957$133,027,448$134,902,000$140,579,9095.7%
 
ALA DEBT SERVICE FUND
EXPENDITURES
Salaries and Wages$0$0$0$00.0%
Employee Benefits$0$0$0$00.0%
ALA Debt Service Fund Personnel Costs$0$0$0$00.0%
Debt Service Other$123,600$121,200$121,200$0-100.0%
ALA Debt Service Fund Expenditures$123,600$121,200$121,200$0-100.0%
PERSONNEL
Full-Time00000.0%
Part-Time00000.0%
FTEs00000.0%
REVENUES
Property Tax$2,257,191$2,398,786$2,393,656$2,534,9585.7%
ALA Debt Service Fund Revenues$2,257,191$2,398,786$2,393,656$2,534,9585.7%
 
GRANT FUND M-NCPPC
EXPENDITURES
Salaries and Wages$0$0$0$00.0%
Employee Benefits$0$0$0$00.0%
Grant Fund M-NCPPC Personnel Costs$0$0$0$00.0%
Operating Expenses$145,531$550,000$550,000$550,0000.0%
Grant Fund M-NCPPC Expenditures$145,531$550,000$550,000$550,0000.0%
PERSONNEL
Full-Time00000.0%
Part-Time00000.0%
FTEs00000.0%
REVENUES
Administration Fund Grants$3,046$150,000$150,000$150,0000.0%
Park Fund Grants$142,485$400,000$400,000$400,0000.0%
Grant Fund M-NCPPC Revenues$145,531$550,000$550,000$550,0000.0%
 
ENTERPRISE FUND
EXPENDITURES
Salaries and Wages$0$0$0$00.0%
Employee Benefits$0$0$0$00.0%
Enterprise Fund Personnel Costs$0$0$0$00.0%
Operating Expenses$11,016,461$11,283,610$11,945,806$12,598,35511.7%
Enterprise Fund Expenditures$11,016,461$11,283,610$11,945,806$12,598,35511.7%
PERSONNEL
Full-Time00000.0%
Part-Time00000.0%
FTEs117.1115.8115.8115.80.0%
REVENUES
Fees and Charges$8,111,368$7,235,680$7,352,639$7,807,8607.9%
Merchandise Sales$695,154$794,200$817,050$829,7504.5%
Rentals$4,342,420$3,904,283$4,465,894$4,321,29410.7%
Non-Operating Revenues/Interest$1,327,609$148,000$455,295$382,290158.3%
Miscellaneous$0$836,747$890,215$905,3908.2%
Enterprise Fund Revenues$14,476,551$12,918,910$13,981,093$14,246,58410.3%
 
PROP MGMT M-NCPPC
EXPENDITURES
Salaries and Wages$0$0$0$00.0%
Employee Benefits$0$0$0$00.0%
Prop Mgmt M-NCPPC Personnel Costs$0$0$0$00.0%
Operating Expenses$1,622,080$1,688,700$1,688,700$1,962,60016.2%
Prop Mgmt M-NCPPC Expenditures$1,622,080$1,688,700$1,688,700$1,962,60016.2%
PERSONNEL
Full-Time00000.0%
Part-Time00000.0%
FTEs5.85.85.85.80.0%
REVENUES
Miscellaneous$1,535$0$0$00.0%
Rental Income$1,797,119$1,478,700$1,478,700$1,799,60021.7%
Investment Income$66,202$10,000$10,000$30,000200.0%
Prop Mgmt M-NCPPC Revenues$1,864,856$1,488,700$1,488,700$1,829,60022.9%
 
SPECIAL REVENUE FUNDS
EXPENDITURES
Salaries and Wages$0$0$0$00.0%
Employee Benefits$0$0$0$00.0%
Special Revenue Funds Personnel Costs$0$0$0$00.0%
Operating Expenses$7,128,805$9,024,081$8,348,306$9,455,2224.8%
Special Revenue Funds Expenditures$7,128,805$9,024,081$8,348,306$9,455,2224.8%
PERSONNEL
Full-Time00000.0%
Part-Time00000.0%
FTEs37.843.343.343.30.0%
REVENUES
Service Charges$3,089,169$3,461,123$3,389,200$3,494,3821.0%
Intergovernmental$202,175$411,118$375,118$316,000-23.1%
Miscellaneous$427,557$584,600$574,000$722,50023.6%
Investment Income$330,262$19,610$71,730$92,950374.0%
Special Revenue Funds Revenues$4,049,163$4,476,451$4,410,048$4,625,8323.3%
 
DEPARTMENT TOTALS
Total Expenditures$186,284,438$205,943,450$205,207,101$214,111,1624.0%
Total Full-Time Positions00000.0%
Total Part-Time Positions00000.0%
Total FTEs1,135.131,169.511,169.511,169.510.0%
Total Revenues$202,015,244$196,669,653$200,111,552$206,638,3015.1%
Additional Documentation

image