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 B4 - Expenditures By Appropriation Category
sortPlaceholderTitleACTUAL FY23BUDGET FY24EST FY24REC FY25% CHG BUD/REC
 MONTGOMERY COUNTY GOVERNMENT     
 GENERAL FUND TAX SUPPORTED     
 Capital Outlay1187284.040300.040300.0716696.01678.4
 Debt Service G.O. Bonds0.00.00.00.00.0
 Debt Service Other0.00.00.00.00.0
 Operating Expenses735060125.0719498719.0783755924.0762743917.06.0
 Personnel Costs682340200.0788047377.0766668759.0872334695.010.7
 Total GENERAL FUND TAX SUPPORTED1418587609.01507586396.01550464983.01635795308.08.5
 SPECIAL FUNDS TAX SUPPORTED     
 Capital Outlay64468.0188500.0188500.0144230.0-23.5
 Debt Service G.O. Bonds0.00.00.00.00.0
 Debt Service Other0.00.00.00.00.0
 Operating Expenses155688925.0147333719.0160042168.0153889088.04.4
 Personnel Costs356475043.0364847037.0387190089.0403273923.010.5
 Total SPECIAL FUNDS TAX SUPPORTED512228436.0512369256.0547420757.0557307241.08.8
 GRANT FUND - MCG NON-TAX SUPPORTED     
 Capital Outlay1259254.00.00.00.00.0
 Debt Service G.O. Bonds0.00.00.00.00.0
 Debt Service Other0.00.00.00.00.0
 Operating Expenses184562588.092402528.092402528.087302715.0-5.5
 Personnel Costs66384404.068088285.068088285.074338333.09.2
 Total GRANT FUND - MCG NON-TAX SUPPORTED252206246.0160490813.0160490813.0161641048.00.7
 SPECIAL FUNDS NON-TAX SUPPORTED     
 Capital Outlay0.00.00.00.00.0
 Debt Service G.O. Bonds0.00.00.00.00.0
 Debt Service Other0.00.00.00.00.0
 Operating Expenses140133648.090779735.096104605.089272292.0-1.7
 Personnel Costs14490802.018642945.016958389.016437291.0-11.8
 Total SPECIAL FUNDS NON-TAX SUPPORTED154624450.0109422680.0113062994.0105709583.0-3.4
 ENTERPRISE FUNDS NON-TAX SUPPORTED     
 Capital Outlay3053765.02785999.02785999.02819663.01.2
 Debt Service G.O. Bonds0.00.00.00.00.0
 Debt Service Other10532823.010954590.010954590.012713190.016.1
 Operating Expenses201287210.0182593921.0182405574.0193500424.06.0
 Personnel Costs91053339.0104397192.0101145324.0113604285.08.8
 Total ENTERPRISE FUNDS NON-TAX SUPPORTED305927137.0300731702.0297291487.0322637562.07.3
 SUMMARY     
 Total PERSONNEL COSTS1210743788.01344022836.01340050846.01479988527.010.1
 Total OPERATING EXPENSES1416732496.01232608622.01314710799.01286708436.04.4
 Total DEBT SERVICE G.O. BONDS0.00.00.00.00.0
 Total DEBT SERVICE OTHER10532823.010954590.010954590.012713190.016.1
 Total CAPITAL OUTLAY5564771.03014799.03014799.03680589.022.1
 Total MONTGOMERY COUNTY GOVERNMENT2643573878.02590600847.02668731034.02783090742.07.4
 PERCENT OF TOTAL BUDGET     
 PERSONNEL COSTS45.851.950.253.20.0
 OPERATING EXPENSES53.647.649.346.20.0
 DEBT SERVICE G.O. BONDS0.00.00.00.00.0
 DEBT SERVICE OTHER0.40.40.40.50.0
 CAPITAL OUTLAY0.20.10.10.10.0