up
Budget Year / Version:
anchor
anchor

Mission Statement

The Maryland-National Capital Park and Planning Commission (M-NCPPC) in Montgomery County manages physical growth and plans communities; protects and stewards natural, cultural, and historical resources; and provides leisure and recreational experiences.

anchor

Budget Overview

Park Fund

The FY27 Approved Budget is $154,528,617, including debt service of $7,936,435, with an associated real property tax rate of $0.0650 per $100 of assessed value and a personal property tax rate of $0.1625 per $100 of assessed value for the Park Fund.

Administration Fund

The FY27 Approved Budget is $47,117,462, with an associated real property tax rate of $0.0212 per $100 of assessed value and a personal property tax rate of $0.0530 per $100 of assessed value for the Administration Fund.

Advance Land Acquisition (ALA) Debt Service

The FY27 Approved Budget is $0.

Grant Fund

The FY27 Approved Budget is $550,000, with $400,000 coming from the Park Fund and $150,000 from the Administration Fund.

Enterprise Fund

The FY27 Approved Budget is $13,109,771.

Property Management Fund

The FY27 Approved Budget is $2,135,664.

Special Revenue Funds

The FY27 Approved Budget is $9,678,784.

CIP Current Revenue

In addition, this department's Capital Improvements Program (CIP) requires Current Revenue Funding.

County Priority Outcomes

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

  • Thriving Youth and Families
  • A Growing Economy
  • A Greener County
  • Easier Commutes
  • An Affordable, Welcoming County for a Lifetime
  • Safe Neighborhoods
  • Effective, Sustainable Government

Budget Trends
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
FY25
Budget
FY26
Estimate
FY26
Approved
FY27
%Chg
Bud/App
ADMINISTRATION FUND
EXPENDITURES
Salaries and Wages0.000.00 0.00 0.000.0
Employee Benefits0.000.00 0.00 0.000.0
Administration Fund Personnel Costs0.000.00 0.00 0.000.0
Operating Expenses41860000.0045512242.00 45512242.00 47117462.003.5
Administration Fund Expenditures41860000.0045512242.00 45512242.00 47117462.003.5
PERSONNEL
Full-Time0.000.00 0.00 0.000.0
Part-Time0.000.00 0.00 0.000.0
FTEs208.81208.81 208.81 208.810.0
REVENUES
Property Tax40827271.0041754721.00 41270373.00 48016762.0015.0
User Fees480970.00276200.00 276200.00 287000.003.9
Intergovernmental411653.00505019.00 505019.00 535320.006.0
Investment Income786309.00175000.00 300000.00 175000.000.0
Miscellaneous2668.000.00 0.00 0.000.0
Administration Fund Revenues42508871.0042710940.00 42351592.00 49014082.0014.8
 
PARK FUND
EXPENDITURES
Salaries and Wages0.000.00 0.00 0.000.0
Employee Benefits0.000.00 0.00 0.000.0
Park Fund Personnel Costs0.000.00 0.00 0.000.0
Operating Expenses131316962.00139842834.00 139842834.00 146565182.004.8
Debt Service Other6862940.007936057.00 7936057.00 7963435.000.3
Park Fund Expenditures138179902.00147778891.00 147778891.00 154528617.004.6
PERSONNEL
Full-Time0.000.00 0.00 0.000.0
Part-Time0.000.00 0.00 0.000.0
FTEs795.80796.80 796.80 796.800.0
REVENUES
Property Tax122913998.00134933680.00 133368469.00 147221205.009.1
Facility User Fees3732514.003653576.00 3653576.00 3727470.002.0
Intergovernmental4302081.004637840.00 4637840.00 4916111.006.0
Miscellaneous164866.0096000.00 96000.00 393500.00309.9
Investment Income1417626.00600000.00 600000.00 475000.00-20.8
Investment Income: CIP255739.00175000.00 175000.00 175000.000.0
Park Fund Revenues132786824.00144096096.00 142530885.00 156908286.008.9
 
ALA DEBT SERVICE FUND
EXPENDITURES
Salaries and Wages0.000.00 0.00 0.000.0
Employee Benefits0.000.00 0.00 0.000.0
ALA Debt Service Fund Personnel Costs0.000.00 0.00 0.000.0
Debt Service Other121200.000.00 0.00 0.000.0
ALA Debt Service Fund Expenditures121200.000.00 0.00 0.000.0
PERSONNEL
Full-Time0.000.00 0.00 0.000.0
Part-Time0.000.00 0.00 0.000.0
FTEs0.000.00 0.00 0.000.0
REVENUES
Property Tax2359429.002534958.00 2505912.00 2612743.003.1
ALA Debt Service Fund Revenues2359429.002534958.00 2505912.00 2612743.003.1
 
GRANT FUND M-NCPPC
EXPENDITURES
Salaries and Wages0.000.00 0.00 0.000.0
Employee Benefits0.000.00 0.00 0.000.0
Grant Fund M-NCPPC Personnel Costs0.000.00 0.00 0.000.0
Operating Expenses110034.00550000.00 550000.00 550000.000.0
Grant Fund M-NCPPC Expenditures110034.00550000.00 550000.00 550000.000.0
PERSONNEL
Full-Time0.000.00 0.00 0.000.0
Part-Time0.000.00 0.00 0.000.0
FTEs0.000.00 0.00 0.000.0
REVENUES
Administration Fund Grants0.00150000.00 150000.00 150000.000.0
Park Fund Grants110034.00400000.00 400000.00 400000.000.0
Grant Fund M-NCPPC Revenues110034.00550000.00 550000.00 550000.000.0
 
ENTERPRISE FUND
EXPENDITURES
Salaries and Wages0.000.00 0.00 0.000.0
Employee Benefits0.000.00 0.00 0.000.0
Enterprise Fund Personnel Costs0.000.00 0.00 0.000.0
Operating Expenses11032387.0012598355.00 12229611.00 13109771.004.1
Enterprise Fund Expenditures11032387.0012598355.00 12229611.00 13109771.004.1
PERSONNEL
Full-Time0.000.00 0.00 0.000.0
Part-Time0.000.00 0.00 0.000.0
FTEs115.80115.80 115.80 115.800.0
REVENUES
Fees and Charges8513245.007807860.00 7730050.00 7917465.001.4
Merchandise Sales725236.00829750.00 801210.00 844860.001.8
Rentals4228941.004321294.00 4421915.00 4061211.00-6.0
Non-Operating Revenues/Interest1095015.00382290.00 381870.00 365570.00-4.4
Miscellaneous-108029.00905390.00 1012816.00 1026214.0013.3
Enterprise Fund Revenues14454408.0014246584.00 14347861.00 14215320.00-0.2
 
PROP MGMT M-NCPPC
EXPENDITURES
Salaries and Wages0.000.00 0.00 0.000.0
Employee Benefits0.000.00 0.00 0.000.0
Prop Mgmt M-NCPPC Personnel Costs0.000.00 0.00 0.000.0
Operating Expenses1536570.001962600.00 1962600.00 2135664.008.8
Prop Mgmt M-NCPPC Expenditures1536570.001962600.00 1962600.00 2135664.008.8
PERSONNEL
Full-Time0.000.00 0.00 0.000.0
Part-Time0.000.00 0.00 0.000.0
FTEs5.805.80 5.80 5.800.0
REVENUES
Miscellaneous3000.000.00 0.00 0.000.0
Rental Income2009371.001799600.00 1799600.00 1846800.002.6
Investment Income63049.0030000.00 30000.00 40000.0033.3
Prop Mgmt M-NCPPC Revenues2075420.001829600.00 1829600.00 1886800.003.1
 
SPECIAL REVENUE FUNDS
EXPENDITURES
Salaries and Wages0.000.00 0.00 0.000.0
Employee Benefits0.000.00 0.00 0.000.0
Special Revenue Funds Personnel Costs0.000.00 0.00 0.000.0
Operating Expenses7587613.009455222.00 8847220.00 9678784.002.4
Special Revenue Funds Expenditures7587613.009455222.00 8847220.00 9678784.002.4
PERSONNEL
Full-Time0.000.00 0.00 0.000.0
Part-Time0.000.00 0.00 0.000.0
FTEs43.3043.30 43.30 43.300.0
REVENUES
Service Charges2775582.003494382.00 2140032.00 2332682.00-33.2
Intergovernmental237141.00316000.00 353323.00 330616.004.6
Miscellaneous414309.00722500.00 532000.00 556000.00-23.0
Investment Income263736.0092950.00 190760.00 187100.00101.3
Special Revenue Funds Revenues3690768.004625832.00 3216115.00 3406398.00-26.4
 
DEPARTMENT TOTALS
Total Expenditures200427706.00217857310.00 216880564.00 227120298.004.3
Total Full-Time Positions0.000.00 0.00 0.000.0
Total Part-Time Positions0.000.00 0.00 0.000.0
Total FTEs1169.511170.51 1170.51 1170.510.0
Total Revenues197985754.00210594010.00 207331965.00 228593629.008.5