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 FY23BUDGET FY24EST FY24APPR FY25% CHG BUD/APPR
 MONTGOMERY COUNTY GOVERNMENT     
 GENERAL FUND TAX SUPPORTED     
 General Government     
 Board of Appeals595917.00644915.00655603.00588642.00-8.700000
 Board of Elections12794190.0012661461.0012605758.0017141137.0035.400000
 Circuit Court13039041.0013866467.0014482146.0015221599.009.800000
 Community Engagement Cluster6580740.008667913.008669744.009997919.0015.300000
 County Attorney7364559.007623648.008194684.0010489686.0037.600000
 County Council13341006.0016778016.0016838983.0019226192.0014.600000
 County Executive6786178.007070523.006371050.006960110.00-1.600000
 Ethics Commission347710.00391253.00359960.00416473.006.400000
 Finance16102779.0016825918.0020365655.0019369018.0015.100000
 Food Systems Resilience0.001118131.005611697.0014200511.001170.000000
 General Services37045522.0038741140.0047537101.0041414591.006.900000
 Grants Management305689.00609378.00660160.001044508.0071.400000
 Human Resources9249762.0011358254.0010524624.0012831821.0013.000000
 Human Rights1506853.001963795.001691112.002117953.007.900000
 Inspector General2435326.002917321.002788462.003612200.0023.800000
 Intergovernmental Relations757075.00956388.00809675.001010462.005.700000
 Labor Relations1447486.001621170.001648668.002213839.0036.600000
 Legislative Oversight2230569.002366474.002399295.002645735.0011.800000
 Management and Budget6279553.007243698.007278309.007693959.006.200000
 Merit System Protection Board671351.00688031.00692648.00307445.00-55.300000
 Procurement4386161.005068606.004905794.005641088.0011.300000
 Public Information6101090.007146709.006617633.002957149.00-58.600000
 Racial Equity and Social Justice928803.001398979.001217546.001567682.0012.100000
 State's Attorney21150915.0021866576.0021768086.0024557231.0012.300000
 Technology and Enterprise Business Solutions49351697.0052213636.0052447904.0073468256.0040.700000
 Zoning and Administrative Hearings688399.00755988.00767223.00819477.008.400000
 Total General Government221488371.00242564388.00257909520.00297514683.0022.700000
 Public Safety     
 Animal Services8777861.009397446.009709445.0010500840.0011.700000
 Consumer Protection2278584.002566794.002580456.002839549.0010.600000
 Correction and Rehabilitation73045595.0076314241.0081615887.0083520400.009.400000
 Emergency Management and Homeland Security3069573.003023204.005699229.003566282.0018.000000
 Police291991794.00312520754.00305104847.00330106567.005.600000
 Sheriff25483215.0028056426.0027935759.0029556443.005.300000
 Total Public Safety404646622.00431878865.00432645623.00460090081.006.500000
 Transportation     
 Transportation52520771.0052190944.0067443345.0055968948.007.200000
 Health and Human Services     
 Health and Human Services344478864.00357083108.00367957975.00390781758.009.400000
 Libraries, Culture, and Recreation     
 Public Libraries42522658.0049418729.0047372913.0052451701.006.100000
 Community Development and Housing     
 Agriculture 919651.001360342.001356870.001455952.007.000000
 Housing and Community Affairs9380467.0010625718.0010844999.0013468173.0026.800000
 Total Community Development and Housing10300118.0011986060.0012201869.0014924125.0024.500000
 Environment     
 Environmental Protection7329083.009083847.008779086.009682921.006.600000
 Other County Government Functions     
 Non-Departmental Accounts303983285.00329104252.00327981327.00321103066.00-2.400000
 Utilities31317837.0024276203.0035625131.0037175650.0053.100000
 Total Other County Government Functions335301122.00353380455.00363606458.00358278716.001.400000
 TOTAL GENERAL FUND TAX SUPPORTED1418587609.001507586396.001557916789.001639692933.008.800000
 SPECIAL FUNDS TAX SUPPORTED     
 General Government     
 Urban Districts10255623.0011547185.0011676394.0012782043.0010.700000
 Public Safety     
 Fire and Rescue Service268844902.00266795154.00286259370.00292436391.009.600000
 Transportation     
 Transit Services183168142.00174615613.00188887710.00188541034.008.000000
 Libraries, Culture, and Recreation     
 Recreation47044722.0055955565.0053766322.0059634144.006.600000
 Community Development and Housing     
 Economic Development Fund2915047.003455739.0023533647.004169168.0020.600000
 ENTERPRISE FUNDS NON-TAX SUPPORTED     
 Transportation     
 Parking District Services23919929.0027264977.0027049771.0028878623.005.900000
 Transportation6310247.007273923.006395395.007464021.002.600000
 Total Transportation30230176.0034538900.0033445166.0036342644.005.200000
 Libraries, Culture, and Recreation     
 Community Use of Public Facilities7511902.0011139336.0010400876.0011440573.002.700000
 Community Development and Housing     
 Permitting Services38270129.0041662896.0041456558.0045659555.009.600000
 Environment     
 Recycling and Resource Management160610657.00142650993.00141977898.00154860183.008.600000
 Other County Government Functions     
 Alcohol Beverage Services69304273.0070739577.0070651799.0074604653.005.500000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 General Government     
 Circuit Court2904543.003299778.003299778.004168167.0026.300000
 Community Engagement Cluster150007.0075000.0075000.0075000.000.000000
 County Executive8248709.000.000.000.000.000000
 Finance2963048.000.000.000.000.000000
 General Services622.000.000.000.000.000000
 State's Attorney404030.00257006.00257006.00547767.00113.100000
 Technology and Enterprise Business Solutions16653020.000.000.000.000.000000
 Total General Government31323979.003631784.003631784.004790934.0031.900000
 Public Safety     
 Correction and Rehabilitation297481.00543000.00306840.00683000.0025.800000
 Emergency Management and Homeland Security5336619.001097846.001097846.001199746.009.300000
 Fire and Rescue Service3041766.000.000.000.000.000000
 Police2488895.000.000.000.000.000000
 Sheriff905723.00903224.00903224.001001929.0010.900000
 Total Public Safety12070484.002544070.002307910.002884675.0013.400000
 Transportation     
 Transit Services4378462.005116934.005116934.005124383.000.100000
 Transportation1707464.00148233.00148233.00214507.0044.700000
 Total Transportation6085926.005265167.005265167.005338890.001.400000
 Health and Human Services     
 Health and Human Services149425602.00119326964.00119326964.00120173140.000.700000
 Libraries, Culture, and Recreation     
 Community Use of Public Facilities125000.000.000.000.000.000000
 Public Libraries350630.00265600.00265600.00395600.0048.900000
 Recreation5098355.003754096.004879447.004981073.0032.700000
 Total Libraries, Culture, and Recreation5573985.004019696.005145047.005376673.0033.800000
 Community Development and Housing     
 Housing and Community Affairs126146855.0066133824.0086547453.0065059108.00-1.600000
 Permitting Services275.000.000.000.000.000000
 Total Community Development and Housing126147130.0066133824.0086547453.0065059108.00-1.600000
 Environment     
 Environmental Protection30424700.0033929975.0033195981.0036010241.006.100000
 Other County Government Functions     
 Cable Television Communications Plan12466615.0014062013.0013303062.006556970.00-53.400000
 Non-Departmental Accounts33312275.0021000000.0021000000.0021160000.000.800000
 Total Other County Government Functions45778890.0035062013.0034303062.0027716970.00-20.900000
 TOTAL SPECIAL FUNDS NON-TAX SUPPORTED406830696.00269913493.00289723368.00267350631.00-0.900000
 TOTAL MONTGOMERY COUNTY GOVERNMENT2643573878.002590600847.002709695897.002787513952.007.600000
 DEBT SERVICE     
 DEBT SERVICE FUND TAX SUPPORTED     
 Debt Service428621584.00439391440.00432581927.00452347100.002.900000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 Debt Service23582467.0028928500.0024478500.0027740620.00-4.100000
 TOTAL DEBT SERVICE452204051.00468319940.00457060427.00480087720.002.500000
 MONTGOMERY COUNTY PUBLIC SCHOOLS     
 CURRENT FUND MCPS TAX SUPPORTED     
 Montgomery County Public Schools2738317513.002954000292.002947225401.003105889411.005.100000
 ENTREPRENEURIAL ACTIVITIES FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools7891920.009046838.009046838.009107832.000.700000
 FIELD TRIP FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools1421044.002854856.002854856.002979154.004.400000
 FOOD SERVICE FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools68514078.0068092925.0068092925.0072333059.006.200000
 INSTRUCTIONAL TELEVISION FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools1868512.001681286.001681286.001581200.00-6.000000
 REAL ESTATE FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools4240803.004957216.004957216.005039226.001.700000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 Montgomery County Public Schools99451004.00124374098.00124374098.00125376644.000.800000
 TOTAL MONTGOMERY COUNTY PUBLIC SCHOOLS2921704874.003165007511.003158232620.003322306526.005.000000
 MONTGOMERY COLLEGE     
 CURRENT FUND MC TAX SUPPORTED     
 Montgomery College252902963.00280235062.00262284570.00283008780.001.000000
 SPECIAL FUNDS TAX SUPPORTED     
 Montgomery College745512.00750000.00598000.00750000.000.000000
 TOTAL SPECIAL FUNDS TAX SUPPORTED745512.00750000.00598000.00750000.000.000000
 AUXILIARY FUND NON-TAX SUPPORTED     
 Montgomery College1238635.001959598.001470985.001959598.000.000000
 CABLE TELEVISION FUND NON-TAX SUPPORTED     
 Montgomery College1741148.001976800.001716704.001894942.00-4.100000
 MAJOR FACILITIES RESERVE FUND NON-TAX SUPPORTED     
 Montgomery College1947357.0014300000.0011355643.002000000.00-86.000000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 Montgomery College23819972.0018995000.0012200000.0018133500.00-4.500000
 TRANSPORTATION FUND NON-TAX SUPPORTED     
 Montgomery College2380157.004200000.002500000.004200000.000.000000
 WORKFORCE DEVELOPMENT & CONTINUING ED NON-TAX SUPPORTED     
 Montgomery College14669415.0022748598.0017469000.0022748598.000.000000
 TOTAL MONTGOMERY COLLEGE299445159.00345165058.00309594902.00334695418.00-3.000000
 MARYLAND-NATIONAL CAPITAL PARK AND PLANNING COMMISSION     
 SPECIAL FUNDS TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission157989601.00170678404.00169827870.00183397059.007.500000
 TOTAL SPECIAL FUNDS TAX SUPPORTED157989601.00170678404.00169827870.00183397059.007.500000
 ENTERPRISE FUND NON-TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission9873504.0010833205.0010569897.0011283610.004.200000
 PROP MGMT MNCPPC NON-TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission1722166.001757600.001757600.001688700.00-3.900000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission227626.00550000.00550000.00550000.000.000000
 SPECIAL REVENUE FUNDS NON-TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission6867364.007940988.007465978.009024081.0013.600000
 TOTAL M-NCPPC176680261.00191760197.00190171345.00205943450.007.400000
 SUMMARY     
 TOTAL EXPENDITURES ALL AGENCIES6493608223.006760853553.006824755191.007130547066.005.468100