up
Budget Year / Version:

The expenditure schedules include data for the following County agencies: MCG, Debt Service, MCPS, Montgomery College, and M-NCPPC. Not included are: WSSC, HOC, and the Montgomery County Revenue Authority.Schedule B-1, Expenditures Detailed by TypeThis schedule reports by fund type (tax or non-tax supported) for all agencies all expenditures for the...

read more

 
SCHEDULE B3 - Expenditures Detailed By Agency, Fund Type, Government Function and Department
sortPlaceholderTitleACTUAL FY25BUDGET FY26EST FY26APPR FY27% CHG BUD/APPR
 MONTGOMERY COUNTY GOVERNMENT     
 GENERAL FUND TAX SUPPORTED     
 General Government     
 Board of Appeals586328.00608334.00596725.00626130.002.900000
 Board of Elections16901338.0014234830.0013864019.0015044288.005.700000
 Circuit Court15368936.0016321558.0015555559.0017253111.005.700000
 Community Engagement Cluster9009447.0010089628.0010726254.0010492085.004.000000
 County Attorney10187562.0010665669.0011684074.0011246872.005.400000
 County Council16593903.0020011977.0020108031.0020603869.003.000000
 County Executive6752095.007948787.007049096.008391691.005.600000
 Ethics Commission318173.00365818.00327206.00678092.0085.400000
 Finance20477974.0020784167.0021290609.0021789716.004.800000
 Food Systems Resilience14174005.0013846720.0017348972.0013739291.00-0.800000
 General Services51683061.0046096336.0055648573.0046779701.001.500000
 Grants Management964908.001195203.001173802.001193203.00-0.200000
 Human Resources11665079.0013501357.0012946021.0013521389.000.100000
 Human Rights1777675.002145485.001847811.002227091.003.800000
 Inspector General3522358.003979026.003850270.004289584.007.800000
 Intergovernmental Relations858499.001036284.00881412.001060172.002.300000
 Labor Relations2171678.002523120.002525117.002737709.008.500000
 Legislative Oversight2634780.002833775.002845668.002971585.004.900000
 Management and Budget7503803.008436938.008241073.008653777.002.600000
 Merit System Protection Board271117.00373383.00376624.00392005.005.000000
 Procurement5689862.006026756.006211943.006473309.007.400000
 Public Information2948268.003006832.002581338.002985277.00-0.700000
 Racial Equity and Social Justice1347855.001676448.001676448.001766779.005.400000
 State's Attorney24921657.0026494785.0026000008.0027696396.004.500000
 Technology and Enterprise Business Solutions71766558.0072612971.0071203582.0071518329.00-1.500000
 Zoning and Administrative Hearings721747.00883196.00781873.00852436.00-3.500000
 Total General Government300818666.00307699383.00317342108.00314983887.002.400000
 Public Safety     
 Animal Services10126158.0011033361.0010865278.0011480959.004.100000
 Consumer Protection2637920.003197475.002946612.003294480.003.000000
 Correction and Rehabilitation90181009.0094867554.0096163678.0098375693.003.700000
 Emergency Management and Homeland Security4013671.004821729.005541547.006898899.0043.100000
 Police327766910.00352547678.00353723754.00383925716.008.900000
 Sheriff29527216.0032314246.0032692778.0032531688.000.700000
 Total Public Safety464252884.00498782043.00501933647.00536507435.007.600000
 Transportation     
 Transportation77312215.0059861597.00101546270.0062255018.004.000000
 Health and Human Services     
 Health and Human Services392696330.00428755562.00433882376.00458012301.006.800000
 Libraries, Culture, and Recreation     
 Public Libraries50541806.0054552839.0052436799.0056078244.002.800000
 Community Development and Housing     
 Agriculture 1420687.001532515.001522343.001614050.005.300000
 Housing and Community Affairs13193832.0015147738.0014573135.0016013044.005.700000
 Total Community Development and Housing14614519.0016680253.0016095478.0017627094.005.700000
 Environment     
 Environmental Protection9279750.009839285.009707759.009762555.00-0.800000
 Other County Government Functions     
 Non-Departmental Accounts314863306.00333621895.00362054721.00361173447.008.300000
 Utilities34048434.0042367271.0041376910.0043036565.001.600000
 Total Other County Government Functions348911740.00375989166.00403431631.00404210012.007.500000
 TOTAL GENERAL FUND TAX SUPPORTED1658427910.001752160128.001836376068.001859436546.006.100000
 SPECIAL FUNDS TAX SUPPORTED     
 General Government     
 Urban Districts12818696.0013198424.0013135222.0013662018.003.500000
 Public Safety     
 Fire and Rescue Service311011406.00310083473.00329198799.00311940036.000.600000
 Transportation     
 Transit Services195688128.00205787901.00204434143.00210922809.002.500000
 Libraries, Culture, and Recreation     
 Recreation57957606.0062850320.0061765158.0065050361.003.500000
 Community Development and Housing     
 Economic Development Fund4464923.004180782.0023665316.004173420.00-0.200000
 ENTERPRISE FUNDS NON-TAX SUPPORTED     
 Transportation     
 Parking District Services28230065.0030434219.0030124502.0031375849.003.100000
 Transportation6805317.007555229.007042061.007647721.001.200000
 Total Transportation35035382.0037989448.0037166563.0039023570.002.700000
 Libraries, Culture, and Recreation     
 Community Use of Public Facilities11533702.0012192169.0011812768.0012468452.002.300000
 Community Development and Housing     
 Permitting Services41012115.0048487764.0047211803.0050146326.003.400000
 Environment     
 Recycling and Resource Management176947327.00192110121.00190504658.00202503327.005.400000
 Other County Government Functions     
 Alcohol Beverage Services76726704.0077951615.0077897441.0081926978.005.100000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 General Government     
 Circuit Court3954205.004227205.004227205.004526183.007.100000
 Community Engagement Cluster196114.00155410.00155410.00175000.0012.600000
 County Executive6854161.000.000.000.000.000000
 Finance-4209.000.000.000.000.000000
 State's Attorney1344727.00883945.00883945.00771657.00-12.700000
 Technology and Enterprise Business Solutions726827.000.000.000.000.000000
 Total General Government13071825.005266560.005266560.005472840.003.900000
 Public Safety     
 Animal Services10233.000.000.000.000.000000
 Correction and Rehabilitation576170.00543000.00537924.00814000.0049.900000
 Emergency Management and Homeland Security5307594.00900478.00900478.00581473.00-35.400000
 Fire and Rescue Service5856633.000.000.000.000.000000
 Police2240837.00123087.00123087.00131523.006.900000
 Sheriff891789.00998101.00998101.00828734.00-17.000000
 Total Public Safety14883256.002564666.002559590.002355730.00-8.100000
 Transportation     
 Transit Services3804941.005007384.005007384.005007384.000.000000
 Transportation942933.000.000.000.000.000000
 Total Transportation4747874.005007384.005007384.005007384.000.000000
 Health and Human Services     
 Health and Human Services123536079.00128511615.00130573284.00116818381.00-9.100000
 Libraries, Culture, and Recreation     
 Public Libraries372505.00395600.00395600.00395600.000.000000
 Recreation5553898.005281073.006095266.005904531.0011.800000
 Total Libraries, Culture, and Recreation5926403.005676673.006490866.006300131.0011.000000
 Community Development and Housing     
 Housing and Community Affairs78215593.0068552901.0066817938.0061224133.00-10.700000
 Permitting Services6981.000.000.000.000.000000
 Total Community Development and Housing78222574.0068552901.0066817938.0061224133.00-10.700000
 Environment     
 Environmental Protection33882478.0039377541.0039361737.0037278838.00-5.300000
 Other County Government Functions     
 Cable Television Communications Plan6442517.005635170.005635170.005067615.00-10.100000
 Non-Departmental Accounts1542841.0021000000.0021000000.0021629343.003.000000
 Total Other County Government Functions7985358.0026635170.0026635170.0026696958.000.200000
 TOTAL SPECIAL FUNDS NON-TAX SUPPORTED282255847.00281592510.00282712529.00261154395.00-7.300000
 TOTAL MONTGOMERY COUNTY GOVERNMENT2863879746.002998584655.003115880468.003112408238.003.800000
 DEBT SERVICE     
 DEBT SERVICE FUND TAX SUPPORTED     
 Debt Service428561753.00438576665.00433775290.00462466950.005.400000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 Debt Service24830964.0034259690.0029824190.0061934800.0080.800000
 TOTAL DEBT SERVICE453392717.00472836355.00463599480.00524401750.0010.900000
 MONTGOMERY COUNTY PUBLIC SCHOOLS     
 CURRENT FUND MCPS TAX SUPPORTED     
 Montgomery County Public Schools3116913181.003354638789.003376116946.003485978528.003.900000
 ENTREPRENEURIAL ACTIVITIES FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools9004905.009135389.009135389.009190429.000.600000
 FIELD TRIP FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools1600038.002972646.002972646.002998502.000.900000
 FOOD SERVICE FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools89642050.0073699211.0073699211.0075792864.002.800000
 INSTRUCTIONAL TELEVISION FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools1491447.001378278.001378278.001251530.00-9.200000
 REAL ESTATE FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools3440206.005039226.005039226.005116064.001.500000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 Montgomery County Public Schools151489579.00148688367.00148688367.00143961390.00-3.200000
 TOTAL MONTGOMERY COUNTY PUBLIC SCHOOLS3373581406.003595551906.003617030063.003724289307.003.600000
 MONTGOMERY COLLEGE     
 CURRENT FUND MC TAX SUPPORTED     
 Montgomery College282833294.00294936244.00294406931.00302713096.002.600000
 SPECIAL FUNDS TAX SUPPORTED     
 Montgomery College745566.00750000.00725000.00750000.000.000000
 TOTAL SPECIAL FUNDS TAX SUPPORTED745566.00750000.00725000.00750000.000.000000
 AUXILIARY FUND NON-TAX SUPPORTED     
 Montgomery College1761165.002459598.002026405.002382494.00-3.100000
 CABLE TELEVISION FUND NON-TAX SUPPORTED     
 Montgomery College1686255.001567800.001506607.001251529.00-20.200000
 MAJOR FACILITIES RESERVE FUND NON-TAX SUPPORTED     
 Montgomery College1948042.002000000.001947857.002000000.000.000000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 Montgomery College12628012.0018206500.0011150000.0012745900.00-30.000000
 TRANSPORTATION FUND NON-TAX SUPPORTED     
 Montgomery College2616045.004200000.003500167.003150000.00-25.000000
 WORKFORCE DEVELOPMENT & CONTINUING ED NON-TAX SUPPORTED     
 Montgomery College18966409.0022748598.0020581820.0021792687.00-4.200000
 TOTAL MONTGOMERY COLLEGE323184788.00346868740.00335844787.00346785706.000.000000
 MARYLAND-NATIONAL CAPITAL PARK AND PLANNING COMMISSION     
 SPECIAL FUNDS TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission180161102.00193291133.00193291133.00201646079.004.300000
 TOTAL SPECIAL FUNDS TAX SUPPORTED180161102.00193291133.00193291133.00201646079.004.300000
 ENTERPRISE FUND NON-TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission11032387.0012598355.0012229611.0013109771.004.100000
 PROP MGMT MNCPPC NON-TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission1536570.001962600.001962600.002135664.008.800000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission110034.00550000.00550000.00550000.000.000000
 SPECIAL REVENUE FUNDS NON-TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission7587613.009455222.008847220.009678784.002.400000
 TOTAL M-NCPPC200427706.00217857310.00216880564.00227120298.004.300000
 SUMMARY     
 TOTAL EXPENDITURES ALL AGENCIES7214466363.007631698966.007749235362.007935005299.003.974200