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 FY24BUDGET FY25EST FY25APPR FY26% CHG BUD/APPR
 MONTGOMERY COUNTY GOVERNMENT     
 GENERAL FUND TAX SUPPORTED     
 General Government     
 Board of Appeals635898.00588642.00584392.00608334.003.300000
 Board of Elections12425265.0017141137.0016978848.0014234830.00-17.000000
 Circuit Court14155133.0015221599.0015073943.0016321558.007.200000
 Community Engagement Cluster8398234.009997919.009819441.0010089628.000.900000
 County Attorney8355807.0010489686.0010286647.0010665669.001.700000
 County Council14952365.0019226192.0019303914.0020011977.004.100000
 County Executive6579538.006960110.006669230.007948787.0014.200000
 Ethics Commission347488.00416473.00320893.00365818.00-12.200000
 Finance18115457.0019369018.0021420767.0020784167.007.300000
 Food Systems Resilience5038540.0014200511.0014215754.0013846720.00-2.500000
 General Services48125585.0041414591.0050334398.0046096336.0011.300000
 Grants Management660392.001044508.00912900.001195203.0014.400000
 Human Resources10448689.0012831821.0012086765.0013501357.005.200000
 Human Rights1510317.002117953.001810572.002145485.001.300000
 Inspector General2797502.003612200.003546029.003979026.0010.200000
 Intergovernmental Relations807999.001010462.00846196.001036284.002.600000
 Labor Relations1607303.002213839.002258151.002523120.0014.000000
 Legislative Oversight2384800.002645735.002683026.002833775.007.100000
 Management and Budget7256653.007693959.007592034.008436938.009.700000
 Merit System Protection Board672236.00307445.00269805.00373383.0021.400000
 Procurement5099478.005641088.005639446.006026756.006.800000
 Public Information6789215.002957149.002920566.003006832.001.700000
 Racial Equity and Social Justice1109581.001567682.001482216.001676448.006.900000
 State's Attorney21952538.0024557231.0024760906.0026494785.007.900000
 Technology and Enterprise Business Solutions51966344.0073468256.0072423173.0072612971.00-1.200000
 Zoning and Administrative Hearings822751.00819477.00725122.00883196.007.800000
 Total General Government253015108.00297514683.00304965134.00307699383.003.400000
 Public Safety     
 Animal Services9714218.0010500840.0010276779.0011033361.005.100000
 Consumer Protection2556363.002839549.002632798.003197475.0012.600000
 Correction and Rehabilitation82357327.0083520400.0089784472.0094867554.0013.600000
 Emergency Management and Homeland Security5303929.003566282.003884579.004821729.0035.200000
 Police311109916.00330106567.00327274931.00352547678.006.800000
 Sheriff28790291.0029556443.0029194279.0032314246.009.300000
 Total Public Safety439832044.00460090081.00463047838.00498782043.008.400000
 Transportation     
 Transportation69115603.0055968948.0076418171.0059861597.007.000000
 Health and Human Services     
 Health and Human Services362389126.00390781758.00396507430.00428755562.009.700000
 Libraries, Culture, and Recreation     
 Public Libraries47072809.0052451701.0050761796.0054552839.004.000000
 Community Development and Housing     
 Agriculture 1349694.001455952.001439919.001532515.005.300000
 Housing and Community Affairs10250533.0013468173.0013135156.0015147738.0012.500000
 Total Community Development and Housing11600227.0014924125.0014575075.0016680253.0011.800000
 Environment     
 Environmental Protection9331480.009682921.009575392.009839285.001.600000
 Other County Government Functions     
 Non-Departmental Accounts324180518.00321103066.00325735457.00333621895.003.900000
 Utilities35719068.0037175650.0037352678.0042367271.0014.000000
 Total Other County Government Functions359899586.00358278716.00363088135.00375989166.004.900000
 TOTAL GENERAL FUND TAX SUPPORTED1552255983.001639692933.001678938971.001752160128.006.900000
 SPECIAL FUNDS TAX SUPPORTED     
 General Government     
 Urban Districts11781231.0012782043.0012847625.0013198424.003.300000
 Public Safety     
 Fire and Rescue Service289184258.00292436391.00309547282.00310083473.006.000000
 Transportation     
 Transit Services188609873.00188541034.00197695835.00205787901.009.100000
 Libraries, Culture, and Recreation     
 Recreation55198418.0059634144.0058565253.0062850320.005.400000
 Community Development and Housing     
 Economic Development Fund2942866.004169168.0025092947.004180782.000.300000
 ENTERPRISE FUNDS NON-TAX SUPPORTED     
 Transportation     
 Parking District Services23701018.0028878623.0028851738.0030434219.005.400000
 Transportation6233302.007464021.006387329.007555229.001.200000
 Total Transportation29934320.0036342644.0035239067.0037989448.004.500000
 Libraries, Culture, and Recreation     
 Community Use of Public Facilities10605891.0011440573.0011724815.0012192169.006.600000
 Community Development and Housing     
 Permitting Services39987434.0045659555.0044458430.0048487764.006.200000
 Environment     
 Recycling and Resource Management160400062.00154860183.00152239542.00192110121.0024.100000
 Other County Government Functions     
 Alcohol Beverage Services71973142.0074604653.0075056102.0077951615.004.500000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 General Government     
 Circuit Court3258193.004168167.004168167.004227205.001.400000
 Community Engagement Cluster293700.0075000.0075000.00155410.00107.200000
 County Executive7102572.000.000.000.000.000000
 Finance-2663276.000.000.000.000.000000
 General Services239.000.000.000.000.000000
 State's Attorney486930.00547767.00547767.00883945.0061.400000
 Technology and Enterprise Business Solutions23392917.000.000.000.000.000000
 Total General Government31871275.004790934.004790934.005266560.009.900000
 Public Safety     
 Correction and Rehabilitation286094.00683000.00587088.00543000.00-20.500000
 Emergency Management and Homeland Security6601355.001199746.001199746.00900478.00-24.900000
 Fire and Rescue Service3985193.000.000.000.000.000000
 Police2000949.000.000.00123087.000.000000
 Sheriff1182373.001001929.001001929.00998101.00-0.400000
 Total Public Safety14055964.002884675.002788763.002564666.00-11.100000
 Transportation     
 Transit Services4443660.005124383.005124383.005007384.00-2.300000
 Transportation3878966.00214507.00214507.000.00-100.000000
 Total Transportation8322626.005338890.005338890.005007384.00-6.200000
 Health and Human Services     
 Health and Human Services147947182.00120173140.00121358132.00128511615.006.900000
 Libraries, Culture, and Recreation     
 Public Libraries559345.00395600.00395600.00395600.000.000000
 Recreation5168126.004981073.005481073.005281073.006.000000
 Total Libraries, Culture, and Recreation5727471.005376673.005876673.005676673.005.600000
 Community Development and Housing     
 Housing and Community Affairs94002427.0065059108.0068267245.0068552901.005.400000
 Permitting Services385.000.000.000.000.000000
 Total Community Development and Housing94002812.0065059108.0068267245.0068552901.005.400000
 Environment     
 Environmental Protection33900595.0036010241.0035835831.0039377541.009.400000
 Other County Government Functions     
 Cable Television Communications Plan13023139.006556970.006545969.005635170.00-14.100000
 Non-Departmental Accounts0.0021160000.0021160000.0021000000.00-0.800000
 Total Other County Government Functions13023139.0027716970.0027705969.0026635170.00-3.900000
 TOTAL SPECIAL FUNDS NON-TAX SUPPORTED348851064.00267350631.00271962437.00281592510.005.300000
 TOTAL MONTGOMERY COUNTY GOVERNMENT2761724542.002787513952.002873368306.002998584655.007.600000
 DEBT SERVICE     
 DEBT SERVICE FUND TAX SUPPORTED     
 Debt Service429221340.00452347100.00430308859.00438576665.00-3.000000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 Debt Service24153283.0027740620.0025290620.0034259690.0023.500000
 TOTAL DEBT SERVICE453374623.00480087720.00455599479.00472836355.00-1.500000
 MONTGOMERY COUNTY PUBLIC SCHOOLS     
 CURRENT FUND MCPS TAX SUPPORTED     
 Montgomery County Public Schools2977136015.003105889411.003117782468.003354638789.008.000000
 ENTREPRENEURIAL ACTIVITIES FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools9133445.009107832.009107832.009135389.000.300000
 FIELD TRIP FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools1673419.002979154.002979154.002972646.00-0.200000
 FOOD SERVICE FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools73800162.0072333059.0072333059.0073699211.001.900000
 INSTRUCTIONAL TELEVISION FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools1647927.001581200.001581200.001378278.00-12.800000
 REAL ESTATE FUND NON-TAX SUPPORTED     
 Montgomery County Public Schools4489789.005039226.005039226.005039226.000.000000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 Montgomery County Public Schools230937441.00125376644.00125376644.00148688367.0018.600000
 TOTAL MONTGOMERY COUNTY PUBLIC SCHOOLS3298818198.003322306526.003334199583.003595551906.008.200000
 MONTGOMERY COLLEGE     
 CURRENT FUND MC TAX SUPPORTED     
 Montgomery College268084842.00283008780.00281493033.00294936244.004.200000
 SPECIAL FUNDS TAX SUPPORTED     
 Montgomery College703768.00750000.00500000.00750000.000.000000
 TOTAL SPECIAL FUNDS TAX SUPPORTED703768.00750000.00500000.00750000.000.000000
 AUXILIARY FUND NON-TAX SUPPORTED     
 Montgomery College1599724.001959598.002032500.002459598.0025.500000
 CABLE TELEVISION FUND NON-TAX SUPPORTED     
 Montgomery College1750649.001894942.001599107.001567800.00-17.300000
 MAJOR FACILITIES RESERVE FUND NON-TAX SUPPORTED     
 Montgomery College1942606.002000000.001944606.002000000.000.000000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 Montgomery College12200000.0018133500.0011450000.0018206500.000.400000
 TRANSPORTATION FUND NON-TAX SUPPORTED     
 Montgomery College2436899.004200000.002434110.004200000.000.000000
 WORKFORCE DEVELOPMENT & CONTINUING ED NON-TAX SUPPORTED     
 Montgomery College16116353.0022748598.0018845195.0022748598.000.000000
 TOTAL MONTGOMERY COLLEGE304834841.00334695418.00320298551.00346868740.003.600000
 MARYLAND-NATIONAL CAPITAL PARK AND PLANNING COMMISSION     
 SPECIAL FUNDS TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission166371561.00183397059.00182674289.00193291133.005.400000
 TOTAL SPECIAL FUNDS TAX SUPPORTED166371561.00183397059.00182674289.00193291133.005.400000
 ENTERPRISE FUND NON-TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission11016461.0011283610.0011945806.0012598355.0011.700000
 PROP MGMT MNCPPC NON-TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission1622080.001688700.001688700.001962600.0016.200000
 SPECIAL FUNDS NON-TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission145531.00550000.00550000.00550000.000.000000
 SPECIAL REVENUE FUNDS NON-TAX SUPPORTED     
 Maryland-National Capital Park and Planning Commission7128805.009024081.008348306.009455222.004.800000
 TOTAL M-NCPPC186284438.00205943450.00205207101.00217857310.005.800000
 SUMMARY     
 TOTAL EXPENDITURES ALL AGENCIES7005036642.007130547066.007188673020.007631698966.007.028200